Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $0 |
| Sponsorship | $397K |
| Merchandising | $5.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.0M |
| Staff Wages | $85K |
| Transfer Amortization | $25K |
| Debt Interest | $0 |
| Loan Fees (Out) | $560K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$12.6M |
$6.7M |
$5.9M |
$113.7M |
| Jul 2027 |
$15.7M |
$6.4M |
$9.3M |
$108.9M |
| Jun 2027 |
$21.6M |
$6.3M |
$15.2M |
$99.5M |
| May 2027 |
$13.8M |
$6.5M |
$7.2M |
$84.2M |
| Apr 2027 |
$13.7M |
$6.9M |
$6.9M |
$77.0M |
| Mar 2027 |
$13.8M |
$6.5M |
$7.2M |
$70.1M |
| Feb 2027 |
$14.4M |
$6.5M |
$7.9M |
$62.8M |
| Jan 2027 |
$14.3M |
$6.4M |
$7.8M |
$56.1M |
| Dec 2026 |
$14.8M |
$6.4M |
$8.4M |
$48.3M |
| Nov 2026 |
$14.5M |
$6.5M |
$8.0M |
$39.9M |
| Oct 2026 |
$16.0M |
$8.7M |
$7.3M |
$31.9M |
| Sep 2026 |
$15.2M |
$3.3M |
$12.0M |
$24.7M |