Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $34K |
| Sponsorship | $214K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $494K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.8M |
| Staff Wages | $91K |
| Transfer Amortization | $897K |
| Debt Interest | $57K |
| Loan Fees (Out) | $503K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$8.3M |
$7.8M |
$490K |
$-15.5M |
| Jul 2027 |
$14.8M |
$10.1M |
$4.7M |
$-14.5M |
| Jun 2027 |
$7.7M |
$8.9M |
$-1.2M |
$-18.7M |
| May 2027 |
$7.6M |
$8.8M |
$-1.2M |
$-18.4M |
| Apr 2027 |
$7.8M |
$8.5M |
$-742K |
$-18.1M |
| Mar 2027 |
$7.7M |
$9.3M |
$-1.6M |
$-18.2M |
| Feb 2027 |
$8.0M |
$7.3M |
$661K |
$-17.5M |
| Jan 2027 |
$10.5M |
$4.4M |
$6.1M |
$-19.1M |
| Dec 2026 |
$7.9M |
$4.0M |
$3.9M |
$20.6M |
| Nov 2026 |
$7.9M |
$4.0M |
$3.9M |
$16.7M |
| Oct 2026 |
$8.8M |
$7.1M |
$1.8M |
$12.8M |
| Sep 2026 |
$8.4M |
$3.7M |
$4.7M |
$11.1M |