Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $1.6M |
| Sponsorship | $243K |
| Merchandising | $4.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $13K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $74K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $301K |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$11.1M |
$5.5M |
$5.6M |
$10.0M |
| Jul 2027 |
$10.8M |
$5.3M |
$5.5M |
$4.4M |
| Jun 2027 |
$11.0M |
$5.3M |
$5.7M |
$-1.1M |
| May 2027 |
$9.8M |
$5.2M |
$4.7M |
$-6.8M |
| Apr 2027 |
$9.8M |
$5.2M |
$4.6M |
$-11.4M |
| Mar 2027 |
$8.8M |
$4.4M |
$4.4M |
$56.2M |
| Feb 2027 |
$8.9M |
$4.4M |
$4.5M |
$51.8M |
| Jan 2027 |
$12.1M |
$4.9M |
$7.2M |
$47.3M |
| Dec 2026 |
$9.2M |
$4.2M |
$5.0M |
$40.0M |
| Nov 2026 |
$9.7M |
$4.3M |
$5.4M |
$35.1M |
| Oct 2026 |
$11.4M |
$6.5M |
$5.0M |
$29.7M |
| Sep 2026 |
$9.0M |
$3.3M |
$5.7M |
$24.8M |