Income Breakdown
| TV Revenue | $233K |
| TV Placement Bonus | $114K |
| Matchday Revenue | $0 |
| Sponsorship | $474K |
| Merchandising | $6.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.6M |
| Staff Wages | $84K |
| Transfer Amortization | $235K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$10.9M |
$6.3M |
$4.6M |
$106.9M |
| Jul 2027 |
$7.6M |
$3.4M |
$4.2M |
$102.5M |
| Jun 2027 |
$9.3M |
$3.7M |
$5.6M |
$109.5M |
| May 2027 |
$8.4M |
$4.1M |
$4.3M |
$103.9M |
| Apr 2027 |
$9.4M |
$3.9M |
$5.5M |
$99.8M |
| Mar 2027 |
$10.3M |
$4.2M |
$6.1M |
$94.3M |
| Feb 2027 |
$10.1M |
$6.7M |
$3.5M |
$88.7M |
| Jan 2027 |
$9.0M |
$3.9M |
$5.1M |
$85.5M |
| Dec 2026 |
$8.6M |
$3.5M |
$5.0M |
$80.3M |
| Nov 2026 |
$9.2M |
$3.8M |
$5.4M |
$75.5M |
| Oct 2026 |
$8.2M |
$5.1M |
$3.1M |
$70.0M |
| Sep 2026 |
$7.1M |
$3.6M |
$3.5M |
$67.0M |