Income Breakdown
| TV Revenue | $5.2M |
| TV Placement Bonus | $905K |
| Matchday Revenue | $240K |
| Sponsorship | $2.0M |
| Merchandising | $3.6M |
| Domestic Cup Prize | $699K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $170K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.6M |
| Staff Wages | $102K |
| Transfer Amortization | $177K |
| Debt Interest | $0 |
| Loan Fees (Out) | $340K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$14.0M |
$8.1M |
$5.8M |
$85.2M |
| Jul 2027 |
$13.8M |
$7.5M |
$6.4M |
$79.2M |
| Jun 2027 |
$12.9M |
$7.6M |
$5.3M |
$73.5M |
| May 2027 |
$12.8M |
$9.3M |
$3.4M |
$68.0M |
| Apr 2027 |
$12.9M |
$7.3M |
$5.5M |
$64.5M |
| Mar 2027 |
$12.1M |
$7.0M |
$5.1M |
$58.8M |
| Feb 2027 |
$13.0M |
$7.1M |
$5.9M |
$53.5M |
| Jan 2027 |
$18.5M |
$6.0M |
$12.5M |
$58.7M |
| Dec 2026 |
$17.0M |
$5.9M |
$11.1M |
$54.6M |
| Nov 2026 |
$16.6M |
$6.1M |
$10.5M |
$43.5M |
| Oct 2026 |
$15.5M |
$9.6M |
$5.9M |
$33.1M |
| Sep 2026 |
$17.5M |
$5.6M |
$11.9M |
$27.2M |