Income Breakdown
| TV Revenue | $5.5M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $0 |
| Sponsorship | $425K |
| Merchandising | $3.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $66K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $57K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$11.2M |
$4.4M |
$6.8M |
$92.6M |
| Jul 2027 |
$13.4M |
$4.5M |
$8.9M |
$94.6M |
| Jun 2027 |
$18.9M |
$4.5M |
$14.5M |
$85.7M |
| May 2027 |
$11.6M |
$5.0M |
$6.6M |
$71.2M |
| Apr 2027 |
$12.0M |
$5.2M |
$6.7M |
$64.6M |
| Mar 2027 |
$12.5M |
$4.9M |
$7.6M |
$57.9M |
| Feb 2027 |
$12.9M |
$5.1M |
$7.8M |
$50.3M |
| Jan 2027 |
$13.3M |
$5.4M |
$7.9M |
$42.4M |
| Dec 2026 |
$14.8M |
$5.1M |
$9.7M |
$34.5M |
| Nov 2026 |
$13.0M |
$5.1M |
$8.0M |
$24.9M |
| Oct 2026 |
$13.3M |
$8.5M |
$4.8M |
$16.9M |
| Sep 2026 |
$10.5M |
$3.5M |
$7.1M |
$12.2M |