Income Breakdown
| TV Revenue | $6.9M |
| TV Placement Bonus | $228K |
| Matchday Revenue | $0 |
| Sponsorship | $421K |
| Merchandising | $6.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.6M |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.4M |
| Staff Wages | $69K |
| Transfer Amortization | $412K |
| Debt Interest | $0 |
| Loan Fees (Out) | $314K |
| Facility Maintenance | $2.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$31.6M |
$8.9M |
$22.7M |
$80.0M |
| Jul 2027 |
$15.5M |
$7.7M |
$7.8M |
$57.5M |
| Jun 2027 |
$20.6M |
$7.7M |
$12.9M |
$53.5M |
| May 2027 |
$15.2M |
$8.5M |
$6.7M |
$40.3M |
| Apr 2027 |
$15.3M |
$8.9M |
$6.4M |
$33.2M |
| Mar 2027 |
$15.8M |
$8.5M |
$7.2M |
$26.5M |
| Feb 2027 |
$17.1M |
$9.0M |
$8.1M |
$18.9M |
| Jan 2027 |
$16.5M |
$9.4M |
$7.1M |
$10.5M |
| Dec 2026 |
$17.1M |
$8.7M |
$8.4M |
$3.1M |
| Nov 2026 |
$18.7M |
$9.2M |
$9.5M |
$-5.6M |
| Oct 2026 |
$18.5M |
$15.5M |
$3.0M |
$-15.5M |
| Sep 2026 |
$22.2M |
$6.2M |
$16.0M |
$-18.8M |