Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $0 |
| Sponsorship | $32K |
| Merchandising | $810K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $80K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $62K |
| Transfer Amortization | $64K |
| Debt Interest | $0 |
| Loan Fees (Out) | $80K |
| Facility Maintenance | $800K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$4.2M |
$2.6M |
$1.6M |
$43.9M |
| Jul 2027 |
$4.3M |
$2.2M |
$2.1M |
$72.9M |
| Jun 2027 |
$7.0M |
$2.2M |
$4.8M |
$73.6M |
| May 2027 |
$4.2M |
$2.2M |
$2.0M |
$69.3M |
| Apr 2027 |
$4.1M |
$2.2M |
$2.0M |
$67.3M |
| Mar 2027 |
$4.2M |
$2.2M |
$2.0M |
$65.3M |
| Feb 2027 |
$8.9M |
$3.2M |
$5.7M |
$63.3M |
| Jan 2027 |
$7.9M |
$2.3M |
$5.6M |
$57.6M |
| Dec 2026 |
$13.7M |
$2.4M |
$11.3M |
$52.0M |
| Nov 2026 |
$13.3M |
$2.4M |
$10.9M |
$40.8M |
| Oct 2026 |
$10.4M |
$2.5M |
$7.9M |
$29.8M |
| Sep 2026 |
$21.8M |
$1.4M |
$20.4M |
$21.9M |