Income Breakdown
| TV Revenue | $7.0M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $0 |
| Sponsorship | $498K |
| Merchandising | $2.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $72K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$10.8M |
$5.2M |
$5.6M |
$77.3M |
| Jul 2027 |
$11.2M |
$4.6M |
$6.5M |
$71.7M |
| Jun 2027 |
$10.9M |
$4.7M |
$6.1M |
$65.2M |
| May 2027 |
$11.9M |
$5.0M |
$6.9M |
$59.0M |
| Apr 2027 |
$10.7M |
$4.9M |
$5.8M |
$52.2M |
| Mar 2027 |
$11.5M |
$4.9M |
$6.6M |
$46.4M |
| Feb 2027 |
$11.0M |
$4.1M |
$6.9M |
$49.3M |
| Jan 2027 |
$18.8M |
$4.1M |
$14.7M |
$42.4M |
| Dec 2026 |
$11.1M |
$4.1M |
$7.0M |
$27.7M |
| Nov 2026 |
$11.2M |
$4.4M |
$6.8M |
$20.8M |
| Oct 2026 |
$11.3M |
$8.8M |
$2.5M |
$14.0M |
| Sep 2026 |
$12.3M |
$3.3M |
$9.0M |
$11.5M |