Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $0 |
| Sponsorship | $1.4M |
| Merchandising | $6.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $299K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.6M |
| Staff Wages | $109K |
| Transfer Amortization | $136K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$14.0M |
$9.3M |
$4.7M |
$30.2M |
| Jul 2027 |
$15.0M |
$8.7M |
$6.2M |
$67.5M |
| Jun 2027 |
$18.3M |
$8.1M |
$10.2M |
$61.1M |
| May 2027 |
$11.6M |
$9.9M |
$1.7M |
$50.8M |
| Apr 2027 |
$11.8M |
$7.7M |
$4.1M |
$48.9M |
| Mar 2027 |
$12.9M |
$8.7M |
$4.2M |
$44.7M |
| Feb 2027 |
$12.0M |
$7.9M |
$4.0M |
$40.4M |
| Jan 2027 |
$12.3M |
$8.0M |
$4.3M |
$42.3M |
| Dec 2026 |
$12.5M |
$7.4M |
$5.1M |
$38.0M |
| Nov 2026 |
$11.9M |
$7.6M |
$4.3M |
$32.9M |
| Oct 2026 |
$11.8M |
$12.9M |
$-1.1M |
$28.6M |
| Sep 2026 |
$10.8M |
$5.4M |
$5.4M |
$29.6M |