Income Breakdown
| TV Revenue | $265K |
| TV Placement Bonus | $135K |
| Matchday Revenue | $696K |
| Sponsorship | $498K |
| Merchandising | $3.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $606K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.3M |
| Staff Wages | $75K |
| Transfer Amortization | $107K |
| Debt Interest | $0 |
| Loan Fees (Out) | $1.1M |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$6.6M |
$10.7M |
$-4.1M |
$-5.9M |
| Jul 2027 |
$7.6M |
$3.9M |
$3.7M |
$5.4M |
| Jun 2027 |
$5.1M |
$3.7M |
$1.3M |
$6.4M |
| May 2027 |
$4.7M |
$3.6M |
$1.1M |
$5.1M |
| Apr 2027 |
$4.7M |
$2.8M |
$1.9M |
$15.4M |
| Mar 2027 |
$4.7M |
$2.8M |
$1.9M |
$13.4M |
| Feb 2027 |
$4.8M |
$2.7M |
$2.1M |
$11.5M |
| Jan 2027 |
$6.8M |
$3.6M |
$3.2M |
$9.4M |
| Dec 2026 |
$5.1M |
$3.2M |
$1.9M |
$6.8M |
| Nov 2026 |
$5.1M |
$3.8M |
$1.3M |
$4.9M |
| Oct 2026 |
$5.8M |
$4.6M |
$1.2M |
$3.6M |
| Sep 2026 |
$4.9M |
$3.3M |
$1.7M |
$2.4M |