Income Breakdown
| TV Revenue | $5.1M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $0 |
| Sponsorship | $1.7M |
| Merchandising | $5.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $140K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.7M |
| Staff Wages | $117K |
| Transfer Amortization | $264K |
| Debt Interest | $0 |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$13.5M |
$8.3M |
$5.2M |
$93.8M |
| Jul 2027 |
$13.1M |
$7.6M |
$5.6M |
$122.9M |
| Jun 2027 |
$18.7M |
$7.5M |
$11.2M |
$120.6M |
| May 2027 |
$13.3M |
$9.5M |
$3.8M |
$109.2M |
| Apr 2027 |
$14.4M |
$8.0M |
$6.4M |
$105.2M |
| Mar 2027 |
$13.6M |
$8.8M |
$4.8M |
$98.7M |
| Feb 2027 |
$14.1M |
$8.0M |
$6.1M |
$93.7M |
| Jan 2027 |
$15.4M |
$8.1M |
$7.2M |
$89.8M |
| Dec 2026 |
$15.1M |
$8.3M |
$6.8M |
$82.4M |
| Nov 2026 |
$15.0M |
$8.2M |
$6.8M |
$75.5M |
| Oct 2026 |
$14.5M |
$10.9M |
$3.6M |
$68.5M |
| Sep 2026 |
$56.0M |
$6.6M |
$49.4M |
$64.8M |