Income Breakdown
| TV Revenue | $6.7M |
| TV Placement Bonus | $2.6M |
| Matchday Revenue | $0 |
| Sponsorship | $2.4M |
| Merchandising | $5.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $84K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.4M |
| Staff Wages | $80K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$17.7M |
$8.2M |
$9.5M |
$125.6M |
| Jul 2027 |
$25.5M |
$8.3M |
$17.2M |
$116.2M |
| Jun 2027 |
$19.8M |
$8.8M |
$11.0M |
$99.0M |
| May 2027 |
$18.4M |
$8.9M |
$9.5M |
$88.0M |
| Apr 2027 |
$18.2M |
$8.7M |
$9.5M |
$78.5M |
| Mar 2027 |
$16.7M |
$8.8M |
$7.9M |
$68.9M |
| Feb 2027 |
$16.8M |
$7.6M |
$9.2M |
$87.3M |
| Jan 2027 |
$29.7M |
$9.0M |
$20.7M |
$78.1M |
| Dec 2026 |
$18.9M |
$7.3M |
$11.6M |
$57.4M |
| Nov 2026 |
$19.0M |
$7.6M |
$11.4M |
$45.8M |
| Oct 2026 |
$21.6M |
$9.2M |
$12.4M |
$34.4M |
| Sep 2026 |
$18.1M |
$4.9M |
$13.2M |
$22.0M |