Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $0 |
| Sponsorship | $494K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $85K |
| Transfer Amortization | $511K |
| Debt Interest | $0 |
| Loan Fees (Out) | $13K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$13.8M |
$5.5M |
$8.3M |
$-17.7M |
| Jul 2027 |
$6.9M |
$4.2M |
$2.7M |
$15.8M |
| Jun 2027 |
$8.5M |
$4.0M |
$4.5M |
$36.4M |
| May 2027 |
$5.6M |
$3.8M |
$1.8M |
$31.9M |
| Apr 2027 |
$5.8M |
$3.8M |
$2.0M |
$30.1M |
| Mar 2027 |
$19.9M |
$4.2M |
$15.7M |
$28.0M |
| Feb 2027 |
$6.2M |
$4.8M |
$1.4M |
$12.3M |
| Jan 2027 |
$6.0M |
$4.8M |
$1.2M |
$10.8M |
| Dec 2026 |
$6.1M |
$4.4M |
$1.7M |
$9.6M |
| Nov 2026 |
$5.7M |
$4.4M |
$1.2M |
$7.9M |
| Oct 2026 |
$5.5M |
$7.3M |
$-1.8M |
$6.6M |
| Sep 2026 |
$5.0M |
$2.4M |
$2.5M |
$8.4M |