Income Breakdown
| TV Revenue | $6.9M |
| TV Placement Bonus | $685K |
| Matchday Revenue | $0 |
| Sponsorship | $446K |
| Merchandising | $5.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.3M |
| Staff Wages | $93K |
| Transfer Amortization | $303K |
| Debt Interest | $0 |
| Loan Fees (Out) | $220K |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$13.9M |
$8.1M |
$5.8M |
$79.2M |
| Jul 2027 |
$22.3M |
$7.8M |
$14.5M |
$73.0M |
| Jun 2027 |
$21.0M |
$7.7M |
$13.3M |
$58.2M |
| May 2027 |
$15.0M |
$9.0M |
$6.0M |
$44.6M |
| Apr 2027 |
$15.0M |
$8.8M |
$6.2M |
$38.2M |
| Mar 2027 |
$15.7M |
$8.3M |
$7.3M |
$31.8M |
| Feb 2027 |
$15.1M |
$8.5M |
$6.6M |
$24.2M |
| Jan 2027 |
$15.2M |
$8.2M |
$7.1M |
$18.3M |
| Dec 2026 |
$15.6M |
$8.3M |
$7.2M |
$10.9M |
| Nov 2026 |
$16.6M |
$8.3M |
$8.2M |
$3.4M |
| Oct 2026 |
$16.6M |
$12.3M |
$4.3M |
$-5.1M |
| Sep 2026 |
$21.9M |
$4.5M |
$17.4M |
$-9.7M |