Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $0 |
| Sponsorship | $1.5M |
| Merchandising | $3.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $107K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.6M |
| Staff Wages | $120K |
| Transfer Amortization | $366K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$10.9M |
$9.0M |
$1.9M |
$25.6M |
| Jul 2027 |
$10.6M |
$8.0M |
$2.6M |
$57.1M |
| Jun 2027 |
$13.6M |
$7.6M |
$6.0M |
$56.6M |
| May 2027 |
$10.4M |
$8.1M |
$2.3M |
$50.3M |
| Apr 2027 |
$10.5M |
$8.6M |
$1.9M |
$47.6M |
| Mar 2027 |
$11.1M |
$7.9M |
$3.3M |
$45.4M |
| Feb 2027 |
$12.3M |
$7.1M |
$5.2M |
$41.8M |
| Jan 2027 |
$11.2M |
$6.9M |
$4.3M |
$49.2M |
| Dec 2026 |
$10.8M |
$6.8M |
$4.1M |
$44.8M |
| Nov 2026 |
$11.1M |
$6.9M |
$4.2M |
$40.6M |
| Oct 2026 |
$11.4M |
$9.8M |
$1.6M |
$36.3M |
| Sep 2026 |
$17.1M |
$3.8M |
$13.3M |
$34.6M |