Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $2.2M |
| Matchday Revenue | $0 |
| Sponsorship | $55K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $37K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$9.1M |
$3.9M |
$5.2M |
$52.9M |
| Jul 2027 |
$11.5M |
$3.8M |
$7.7M |
$61.9M |
| Jun 2027 |
$13.5M |
$3.7M |
$9.7M |
$54.1M |
| May 2027 |
$7.2M |
$4.1M |
$3.1M |
$44.4M |
| Apr 2027 |
$7.1M |
$4.0M |
$3.1M |
$41.3M |
| Mar 2027 |
$7.2M |
$4.2M |
$3.0M |
$38.2M |
| Feb 2027 |
$7.2M |
$3.8M |
$3.4M |
$35.2M |
| Jan 2027 |
$8.6M |
$4.1M |
$4.5M |
$31.8M |
| Dec 2026 |
$9.5M |
$3.6M |
$5.9M |
$27.3M |
| Nov 2026 |
$9.6M |
$3.6M |
$5.9M |
$21.5M |
| Oct 2026 |
$8.3M |
$3.9M |
$4.4M |
$15.5M |
| Sep 2026 |
$12.4M |
$3.2M |
$9.2M |
$11.2M |