Income Breakdown
| TV Revenue | $6.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $440K |
| Merchandising | $6.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $506K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.3M |
| Staff Wages | $96K |
| Transfer Amortization | $371K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$23.2M |
$9.9M |
$13.3M |
$66.3M |
| Jul 2027 |
$22.1M |
$9.9M |
$12.2M |
$52.8M |
| Jun 2027 |
$21.6M |
$11.0M |
$10.6M |
$41.4M |
| May 2027 |
$16.0M |
$11.8M |
$4.1M |
$30.5M |
| Apr 2027 |
$15.8M |
$11.8M |
$4.0M |
$26.0M |
| Mar 2027 |
$23.6M |
$12.8M |
$10.8M |
$21.7M |
| Feb 2027 |
$34.0M |
$13.2M |
$20.8M |
$10.6M |
| Jan 2027 |
$17.6M |
$12.6M |
$5.0M |
$-10.5M |
| Dec 2026 |
$18.1M |
$12.5M |
$5.6M |
$-15.8M |
| Nov 2026 |
$16.9M |
$12.2M |
$4.7M |
$-21.8M |
| Oct 2026 |
$18.4M |
$19.3M |
$-875K |
$-26.8M |
| Sep 2026 |
$16.5M |
$7.1M |
$9.4M |
$-26.3M |