Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $0 |
| Sponsorship | $1.6M |
| Merchandising | $5.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $43K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $102K |
| Transfer Amortization | $710K |
| Debt Interest | $0 |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$15.0M |
$7.9M |
$7.1M |
$120.1M |
| Jul 2027 |
$15.8M |
$7.7M |
$8.2M |
$146.2M |
| Jun 2027 |
$20.4M |
$5.8M |
$14.5M |
$161.7M |
| May 2027 |
$11.5M |
$6.5M |
$5.0M |
$146.9M |
| Apr 2027 |
$18.1M |
$5.9M |
$12.2M |
$141.7M |
| Mar 2027 |
$19.6M |
$7.4M |
$12.2M |
$129.2M |
| Feb 2027 |
$12.5M |
$5.9M |
$6.6M |
$116.8M |
| Jan 2027 |
$19.2M |
$6.4M |
$12.9M |
$120.7M |
| Dec 2026 |
$22.1M |
$5.4M |
$16.7M |
$107.7M |
| Nov 2026 |
$23.9M |
$5.6M |
$18.4M |
$91.0M |
| Oct 2026 |
$15.7M |
$7.7M |
$8.0M |
$72.5M |
| Sep 2026 |
$47.5M |
$3.3M |
$44.2M |
$64.5M |