Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $0 |
| Sponsorship | $486K |
| Merchandising | $3.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $228K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $88K |
| Transfer Amortization | $21K |
| Debt Interest | $0 |
| Loan Fees (Out) | $11K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$8.1M |
$5.4M |
$2.7M |
$16.5M |
| Jul 2027 |
$12.3M |
$5.3M |
$6.9M |
$85.9M |
| Jun 2027 |
$10.9M |
$5.4M |
$5.6M |
$80.1M |
| May 2027 |
$7.3M |
$6.6M |
$694K |
$74.5M |
| Apr 2027 |
$10.4M |
$5.2M |
$5.2M |
$73.8M |
| Mar 2027 |
$10.9M |
$6.3M |
$4.6M |
$68.6M |
| Feb 2027 |
$7.0M |
$5.0M |
$2.0M |
$64.0M |
| Jan 2027 |
$11.3M |
$6.2M |
$5.2M |
$62.0M |
| Dec 2026 |
$14.5M |
$6.2M |
$8.3M |
$56.8M |
| Nov 2026 |
$19.3M |
$6.1M |
$13.2M |
$48.5M |
| Oct 2026 |
$10.5M |
$11.6M |
$-1.1M |
$35.3M |
| Sep 2026 |
$22.4M |
$5.0M |
$17.4M |
$36.5M |