Income Breakdown
| TV Revenue | $7.3M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $0 |
| Sponsorship | $417K |
| Merchandising | $6.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.5M |
| Staff Wages | $77K |
| Transfer Amortization | $737K |
| Debt Interest | $0 |
| Loan Fees (Out) | $430K |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$15.5M |
$8.1M |
$7.4M |
$74.3M |
| Jul 2027 |
$16.3M |
$9.3M |
$7.0M |
$66.2M |
| Jun 2027 |
$32.5M |
$9.5M |
$23.1M |
$58.4M |
| May 2027 |
$17.5M |
$10.1M |
$7.4M |
$69.6M |
| Apr 2027 |
$16.7M |
$8.8M |
$7.8M |
$62.2M |
| Mar 2027 |
$18.0M |
$9.1M |
$8.9M |
$54.3M |
| Feb 2027 |
$17.3M |
$8.9M |
$8.4M |
$45.4M |
| Jan 2027 |
$17.2M |
$8.9M |
$8.3M |
$36.9M |
| Dec 2026 |
$18.4M |
$9.1M |
$9.4M |
$28.6M |
| Nov 2026 |
$18.9M |
$9.3M |
$9.6M |
$19.2M |
| Oct 2026 |
$16.3M |
$20.6M |
$-4.3M |
$9.6M |
| Sep 2026 |
$15.7M |
$6.2M |
$9.5M |
$13.9M |