Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $847K |
| Matchday Revenue | $0 |
| Sponsorship | $307K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $330K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $79K |
| Transfer Amortization | $20K |
| Debt Interest | $0 |
| Loan Fees (Out) | $110K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$8.4M |
$5.3M |
$3.1M |
$27.8M |
| Jul 2027 |
$18.0M |
$4.6M |
$13.4M |
$38.9M |
| Jun 2027 |
$8.2M |
$4.9M |
$3.3M |
$25.4M |
| May 2027 |
$8.2M |
$6.1M |
$2.1M |
$22.1M |
| Apr 2027 |
$8.2M |
$4.9M |
$3.2M |
$19.9M |
| Mar 2027 |
$10.6M |
$5.3M |
$5.3M |
$16.7M |
| Feb 2027 |
$8.6M |
$6.0M |
$2.7M |
$11.9M |
| Jan 2027 |
$8.9M |
$6.2M |
$2.7M |
$9.2M |
| Dec 2026 |
$9.3M |
$5.9M |
$3.4M |
$6.5M |
| Nov 2026 |
$8.6M |
$6.0M |
$2.6M |
$3.1M |
| Oct 2026 |
$8.8M |
$12.4M |
$-3.6M |
$443K |
| Sep 2026 |
$8.4M |
$4.1M |
$4.3M |
$4.0M |