Income Breakdown
| TV Revenue | $6.6M |
| TV Placement Bonus | $794K |
| Matchday Revenue | $157K |
| Sponsorship | $461K |
| Merchandising | $3.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.9M |
| Staff Wages | $70K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$11.7M |
$6.8M |
$5.0M |
$92.1M |
| Jul 2027 |
$12.0M |
$6.1M |
$5.9M |
$88.0M |
| Jun 2027 |
$12.7M |
$6.4M |
$6.3M |
$82.1M |
| May 2027 |
$13.7M |
$7.1M |
$6.6M |
$75.8M |
| Apr 2027 |
$13.2M |
$6.4M |
$6.8M |
$69.1M |
| Mar 2027 |
$11.5M |
$6.4M |
$5.1M |
$62.3M |
| Feb 2027 |
$16.9M |
$5.8M |
$11.0M |
$66.7M |
| Jan 2027 |
$28.1M |
$5.9M |
$22.3M |
$55.6M |
| Dec 2026 |
$14.1M |
$5.8M |
$8.3M |
$33.4M |
| Nov 2026 |
$13.0M |
$5.8M |
$7.2M |
$25.1M |
| Oct 2026 |
$12.3M |
$8.4M |
$4.0M |
$17.9M |
| Sep 2026 |
$14.1M |
$4.0M |
$10.1M |
$14.0M |