Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $0 |
| Sponsorship | $258K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $90K |
| Transfer Amortization | $123K |
| Debt Interest | $0 |
| Loan Fees (Out) | $200K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$9.0M |
$5.2M |
$3.8M |
$51.6M |
| Jul 2027 |
$12.2M |
$4.8M |
$7.4M |
$61.8M |
| Jun 2027 |
$23.8M |
$4.7M |
$19.0M |
$54.3M |
| May 2027 |
$8.5M |
$4.9M |
$3.6M |
$35.2M |
| Apr 2027 |
$8.5M |
$5.8M |
$2.7M |
$31.4M |
| Mar 2027 |
$8.6M |
$4.7M |
$4.0M |
$28.7M |
| Feb 2027 |
$9.7M |
$4.6M |
$5.1M |
$24.6M |
| Jan 2027 |
$8.9M |
$4.6M |
$4.3M |
$19.4M |
| Dec 2026 |
$8.6M |
$5.0M |
$3.6M |
$15.0M |
| Nov 2026 |
$8.2M |
$5.3M |
$2.9M |
$11.2M |
| Oct 2026 |
$8.3M |
$8.4M |
$-124K |
$8.1M |
| Sep 2026 |
$13.1M |
$3.9M |
$9.2M |
$8.1M |