Income Breakdown
| TV Revenue | $875K |
| TV Placement Bonus | $165K |
| Matchday Revenue | $0 |
| Sponsorship | $455K |
| Merchandising | $6.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $290K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$7.8M |
$4.3M |
$3.5M |
$111.7M |
| Jul 2027 |
$22.3M |
$4.8M |
$17.5M |
$108.2M |
| Jun 2027 |
$9.3M |
$5.1M |
$4.2M |
$90.6M |
| May 2027 |
$9.4M |
$5.8M |
$3.6M |
$86.4M |
| Apr 2027 |
$9.6M |
$5.6M |
$4.0M |
$82.8M |
| Mar 2027 |
$10.9M |
$5.1M |
$5.8M |
$78.8M |
| Feb 2027 |
$10.0M |
$5.3M |
$4.7M |
$73.0M |
| Jan 2027 |
$10.7M |
$4.9M |
$5.8M |
$68.3M |
| Dec 2026 |
$10.7M |
$5.2M |
$5.5M |
$62.5M |
| Nov 2026 |
$11.4M |
$5.2M |
$6.3M |
$57.1M |
| Oct 2026 |
$10.3M |
$8.8M |
$1.5M |
$50.8M |
| Sep 2026 |
$42.1M |
$4.2M |
$37.9M |
$49.3M |