Income Breakdown
| TV Revenue | $4.6M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $0 |
| Sponsorship | $1.6M |
| Merchandising | $6.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $620K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.4M |
| Staff Wages | $121K |
| Transfer Amortization | $1.0M |
| Debt Interest | $0 |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$15.3M |
$9.0M |
$6.3M |
$26.2M |
| Jul 2027 |
$21.1M |
$9.0M |
$12.1M |
$77.6M |
| Jun 2027 |
$26.0M |
$8.8M |
$17.2M |
$64.5M |
| May 2027 |
$14.7M |
$10.8M |
$3.9M |
$46.3M |
| Apr 2027 |
$15.1M |
$8.7M |
$6.4M |
$41.4M |
| Mar 2027 |
$15.6M |
$9.4M |
$6.2M |
$33.9M |
| Feb 2027 |
$19.1M |
$9.1M |
$10.0M |
$27.1M |
| Jan 2027 |
$15.5M |
$8.9M |
$6.7M |
$36.6M |
| Dec 2026 |
$16.0M |
$8.8M |
$7.2M |
$29.3M |
| Nov 2026 |
$15.5M |
$8.8M |
$6.7M |
$21.4M |
| Oct 2026 |
$16.0M |
$11.8M |
$4.3M |
$14.1M |
| Sep 2026 |
$16.4M |
$4.9M |
$11.5M |
$9.2M |