Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $729K |
| Matchday Revenue | $1.4M |
| Sponsorship | $1.4M |
| Merchandising | $4.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $30K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.0M |
| Staff Wages | $69K |
| Transfer Amortization | $1.2M |
| Debt Interest | $25K |
| Loan Fees (Out) | $523K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$43.1M |
$9.9M |
$33.3M |
$23.8M |
| Jul 2027 |
$11.4M |
$9.1M |
$2.3M |
$-10.7M |
| Jun 2027 |
$11.2M |
$10.1M |
$1.1M |
$-14.2M |
| May 2027 |
$11.2M |
$10.0M |
$1.2M |
$-16.6M |
| Apr 2027 |
$12.0M |
$8.1M |
$3.9M |
$16.1M |
| Mar 2027 |
$10.8M |
$6.9M |
$3.9M |
$55.2M |
| Feb 2027 |
$11.1M |
$5.8M |
$5.4M |
$68.4M |
| Jan 2027 |
$14.8M |
$5.4M |
$9.4M |
$63.0M |
| Dec 2026 |
$11.3M |
$5.4M |
$5.9M |
$53.6M |
| Nov 2026 |
$11.9M |
$5.4M |
$6.5M |
$47.6M |
| Oct 2026 |
$13.5M |
$11.0M |
$2.5M |
$41.2M |
| Sep 2026 |
$11.9M |
$4.9M |
$6.9M |
$38.7M |