Income Breakdown
| TV Revenue | $4.6M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $0 |
| Sponsorship | $1.9M |
| Merchandising | $5.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.4M |
| Staff Wages | $93K |
| Transfer Amortization | $875K |
| Debt Interest | $0 |
| Loan Fees (Out) | $260K |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$13.1M |
$9.8M |
$3.3M |
$20.9M |
| Jul 2027 |
$13.3M |
$8.7M |
$4.6M |
$71.2M |
| Jun 2027 |
$19.7M |
$8.5M |
$11.2M |
$69.6M |
| May 2027 |
$13.4M |
$9.6M |
$3.8M |
$57.6M |
| Apr 2027 |
$13.8M |
$8.4M |
$5.4M |
$53.0M |
| Mar 2027 |
$14.0M |
$9.4M |
$4.6M |
$46.7M |
| Feb 2027 |
$14.8M |
$7.5M |
$7.4M |
$41.4M |
| Jan 2027 |
$16.0M |
$7.2M |
$8.8M |
$68.8M |
| Dec 2026 |
$16.7M |
$7.4M |
$9.4M |
$59.8M |
| Nov 2026 |
$17.1M |
$7.5M |
$9.6M |
$50.3M |
| Oct 2026 |
$16.6M |
$9.3M |
$7.3M |
$40.6M |
| Sep 2026 |
$19.5M |
$3.8M |
$15.7M |
$33.2M |