Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $525K |
| Sponsorship | $223K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $123K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $77K |
| Transfer Amortization | $40K |
| Debt Interest | $0 |
| Loan Fees (Out) | $160K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$8.6M |
$5.2M |
$3.3M |
$24.7M |
| Jul 2027 |
$8.9M |
$5.0M |
$3.9M |
$23.7M |
| Jun 2027 |
$8.8M |
$5.3M |
$3.4M |
$19.7M |
| May 2027 |
$8.2M |
$6.1M |
$2.1M |
$16.2M |
| Apr 2027 |
$8.8M |
$5.3M |
$3.5M |
$14.1M |
| Mar 2027 |
$17.0M |
$4.4M |
$12.5M |
$46.5M |
| Feb 2027 |
$8.2M |
$4.3M |
$3.9M |
$35.7M |
| Jan 2027 |
$14.4M |
$4.3M |
$10.2M |
$31.7M |
| Dec 2026 |
$8.1M |
$4.2M |
$3.9M |
$21.6M |
| Nov 2026 |
$8.6M |
$4.2M |
$4.4M |
$17.6M |
| Oct 2026 |
$8.3M |
$7.9M |
$443K |
$13.2M |
| Sep 2026 |
$8.3M |
$3.1M |
$5.2M |
$12.8M |