Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $740K |
| Matchday Revenue | $0 |
| Sponsorship | $1.4M |
| Merchandising | $3.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $70K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.0M |
| Staff Wages | $72K |
| Transfer Amortization | $318K |
| Debt Interest | $0 |
| Loan Fees (Out) | $191K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$14.6M |
$6.2M |
$8.3M |
$21.7M |
| Jul 2027 |
$13.8M |
$5.4M |
$8.4M |
$54.4M |
| Jun 2027 |
$9.0M |
$5.5M |
$3.5M |
$46.9M |
| May 2027 |
$9.0M |
$6.2M |
$2.8M |
$43.1M |
| Apr 2027 |
$9.2M |
$5.4M |
$3.8M |
$40.0M |
| Mar 2027 |
$10.3M |
$5.5M |
$4.8M |
$35.9M |
| Feb 2027 |
$9.5M |
$5.7M |
$3.8M |
$30.8M |
| Jan 2027 |
$10.1M |
$5.7M |
$4.4M |
$26.7M |
| Dec 2026 |
$10.3M |
$5.8M |
$4.5M |
$22.1M |
| Nov 2026 |
$10.0M |
$5.7M |
$4.3M |
$17.2M |
| Oct 2026 |
$10.3M |
$7.7M |
$2.6M |
$12.7M |
| Sep 2026 |
$9.9M |
$3.9M |
$6.1M |
$9.7M |