Income Breakdown
| TV Revenue | $7.1M |
| TV Placement Bonus | $3.7M |
| Matchday Revenue | $611K |
| Sponsorship | $439K |
| Merchandising | $5.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $273K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.3M |
| Staff Wages | $57K |
| Transfer Amortization | $49K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$17.9M |
$11.1M |
$6.8M |
$83.9M |
| Jul 2027 |
$17.4M |
$10.5M |
$6.9M |
$77.0M |
| Jun 2027 |
$17.9M |
$10.6M |
$7.3M |
$72.2M |
| May 2027 |
$17.6M |
$10.6M |
$7.1M |
$64.9M |
| Apr 2027 |
$17.3M |
$10.4M |
$7.0M |
$57.8M |
| Mar 2027 |
$13.7M |
$10.4M |
$3.3M |
$50.9M |
| Feb 2027 |
$15.4M |
$9.0M |
$6.4M |
$62.7M |
| Jan 2027 |
$31.4M |
$8.8M |
$22.5M |
$56.2M |
| Dec 2026 |
$15.6M |
$8.1M |
$7.5M |
$35.2M |
| Nov 2026 |
$16.6M |
$9.3M |
$7.3M |
$27.7M |
| Oct 2026 |
$16.8M |
$13.2M |
$3.6M |
$20.5M |
| Sep 2026 |
$14.9M |
$5.6M |
$9.3M |
$16.9M |