Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $144K |
| Sponsorship | $556K |
| Merchandising | $2.9M |
| Domestic Cup Prize | $385K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $251K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.7M |
| Staff Wages | $85K |
| Transfer Amortization | $722K |
| Debt Interest | $0 |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$8.6M |
$9.1M |
$-471K |
$11.6M |
| Jul 2027 |
$8.4M |
$9.0M |
$-676K |
$33.4M |
| Jun 2027 |
$8.6M |
$9.4M |
$-832K |
$33.4M |
| May 2027 |
$7.9M |
$10.2M |
$-2.4M |
$33.5M |
| Apr 2027 |
$13.2M |
$7.0M |
$6.2M |
$56.8M |
| Mar 2027 |
$11.2M |
$4.6M |
$6.6M |
$53.4M |
| Feb 2027 |
$8.2M |
$5.4M |
$2.8M |
$81.6M |
| Jan 2027 |
$13.5M |
$5.0M |
$8.5M |
$78.8M |
| Dec 2026 |
$20.1M |
$4.1M |
$16.0M |
$70.3M |
| Nov 2026 |
$14.0M |
$4.7M |
$9.2M |
$54.2M |
| Oct 2026 |
$10.4M |
$6.7M |
$3.8M |
$45.0M |
| Sep 2026 |
$29.2M |
$3.0M |
$26.3M |
$41.2M |