Income Breakdown
| TV Revenue | $6.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $466K |
| Merchandising | $5.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $290K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $11.5M |
| Staff Wages | $81K |
| Transfer Amortization | $329K |
| Debt Interest | $0 |
| Loan Fees (Out) | $750K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$32.5M |
$14.7M |
$17.8M |
$62.8M |
| Jul 2027 |
$13.6M |
$11.1M |
$2.5M |
$44.7M |
| Jun 2027 |
$20.1M |
$11.9M |
$8.2M |
$41.8M |
| May 2027 |
$14.0M |
$12.7M |
$1.3M |
$33.3M |
| Apr 2027 |
$14.5M |
$13.4M |
$1.2M |
$31.7M |
| Mar 2027 |
$14.1M |
$12.6M |
$1.4M |
$30.2M |
| Feb 2027 |
$15.4M |
$13.0M |
$2.5M |
$28.5M |
| Jan 2027 |
$15.5M |
$12.4M |
$3.1M |
$25.6M |
| Dec 2026 |
$15.2M |
$11.7M |
$3.5M |
$22.2M |
| Nov 2026 |
$15.3M |
$12.0M |
$3.3M |
$18.4M |
| Oct 2026 |
$15.2M |
$13.6M |
$1.6M |
$14.7M |
| Sep 2026 |
$19.3M |
$5.8M |
$13.5M |
$12.8M |