Income Breakdown
| TV Revenue | $5.2M |
| TV Placement Bonus | $902K |
| Matchday Revenue | $327K |
| Sponsorship | $2.0M |
| Merchandising | $3.9M |
| Domestic Cup Prize | $695K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $22K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.0M |
| Staff Wages | $104K |
| Transfer Amortization | $301K |
| Debt Interest | $0 |
| Loan Fees (Out) | $333K |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$13.2M |
$8.8M |
$4.3M |
$64.6M |
| Jul 2027 |
$14.2M |
$7.6M |
$6.6M |
$62.4M |
| Jun 2027 |
$13.4M |
$7.8M |
$5.5M |
$61.0M |
| May 2027 |
$13.1M |
$9.3M |
$3.9M |
$55.2M |
| Apr 2027 |
$13.4M |
$7.4M |
$6.0M |
$51.1M |
| Mar 2027 |
$13.5M |
$7.5M |
$6.1M |
$44.9M |
| Feb 2027 |
$12.9M |
$7.4M |
$5.5M |
$38.6M |
| Jan 2027 |
$16.4M |
$6.0M |
$10.4M |
$44.1M |
| Dec 2026 |
$13.5M |
$6.0M |
$7.5M |
$45.2M |
| Nov 2026 |
$13.5M |
$6.2M |
$7.3M |
$37.7M |
| Oct 2026 |
$14.7M |
$11.1M |
$3.6M |
$30.4M |
| Sep 2026 |
$13.9M |
$6.2M |
$7.8M |
$26.8M |