Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $0 |
| Sponsorship | $656K |
| Merchandising | $3.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.4M |
| Staff Wages | $81K |
| Transfer Amortization | $547K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$8.8M |
$6.7M |
$2.1M |
$49.5M |
| Jul 2027 |
$23.6M |
$5.0M |
$18.6M |
$93.3M |
| Jun 2027 |
$15.7M |
$4.8M |
$10.9M |
$97.3M |
| May 2027 |
$7.5M |
$5.6M |
$2.0M |
$86.3M |
| Apr 2027 |
$8.4M |
$4.8M |
$3.5M |
$84.2M |
| Mar 2027 |
$8.9M |
$5.0M |
$3.9M |
$80.6M |
| Feb 2027 |
$8.0M |
$4.5M |
$3.5M |
$76.5M |
| Jan 2027 |
$13.4M |
$5.2M |
$8.2M |
$72.9M |
| Dec 2026 |
$20.8M |
$6.5M |
$14.3M |
$64.6M |
| Nov 2026 |
$17.0M |
$6.6M |
$10.4M |
$50.2M |
| Oct 2026 |
$11.9M |
$5.6M |
$6.3M |
$39.6M |
| Sep 2026 |
$31.5M |
$2.7M |
$28.8M |
$33.2M |