Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $0 |
| Sponsorship | $67K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $61K |
| Transfer Amortization | $29K |
| Debt Interest | $0 |
| Loan Fees (Out) | $111K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$7.4M |
$3.4M |
$4.0M |
$47.4M |
| Jul 2027 |
$7.5M |
$3.2M |
$4.3M |
$52.9M |
| Jun 2027 |
$13.9M |
$3.0M |
$10.9M |
$48.6M |
| May 2027 |
$7.4M |
$3.2M |
$4.2M |
$37.7M |
| Apr 2027 |
$7.6M |
$3.0M |
$4.7M |
$33.4M |
| Mar 2027 |
$9.0M |
$3.0M |
$6.0M |
$28.8M |
| Feb 2027 |
$7.3M |
$3.4M |
$3.9M |
$22.7M |
| Jan 2027 |
$7.4M |
$3.0M |
$4.4M |
$18.8M |
| Dec 2026 |
$7.0M |
$3.1M |
$3.8M |
$14.3M |
| Nov 2026 |
$6.5M |
$3.2M |
$3.3M |
$10.5M |
| Oct 2026 |
$6.2M |
$4.6M |
$1.6M |
$7.2M |
| Sep 2026 |
$6.3M |
$2.4M |
$3.9M |
$5.5M |