Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $0 |
| Sponsorship | $555K |
| Merchandising | $4.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.1M |
| Staff Wages | $69K |
| Transfer Amortization | $927K |
| Debt Interest | $0 |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$8.9M |
$8.9M |
$-701 |
$-2.6M |
| Jul 2027 |
$9.1M |
$5.8M |
$3.4M |
$64.2M |
| Jun 2027 |
$17.2M |
$5.7M |
$11.5M |
$83.5M |
| May 2027 |
$7.3M |
$6.3M |
$1.0M |
$71.5M |
| Apr 2027 |
$13.8M |
$5.7M |
$8.0M |
$70.0M |
| Mar 2027 |
$11.4M |
$5.9M |
$5.5M |
$61.5M |
| Feb 2027 |
$9.4M |
$4.2M |
$5.3M |
$55.5M |
| Jan 2027 |
$12.0M |
$5.3M |
$6.8M |
$73.3M |
| Dec 2026 |
$17.4M |
$5.7M |
$11.7M |
$66.5M |
| Nov 2026 |
$19.5M |
$5.6M |
$13.9M |
$54.8M |
| Oct 2026 |
$13.3M |
$9.3M |
$4.0M |
$40.8M |
| Sep 2026 |
$24.0M |
$4.3M |
$19.7M |
$36.8M |