Income Breakdown
| TV Revenue | $6.6M |
| TV Placement Bonus | $3.7M |
| Matchday Revenue | $601K |
| Sponsorship | $474K |
| Merchandising | $4.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.5M |
| Staff Wages | $92K |
| Transfer Amortization | $36K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$21.4M |
$8.0M |
$13.4M |
$106.6M |
| Jul 2027 |
$17.0M |
$7.6M |
$9.4M |
$93.3M |
| Jun 2027 |
$17.5M |
$8.3M |
$9.2M |
$84.8M |
| May 2027 |
$16.8M |
$8.3M |
$8.5M |
$75.6M |
| Apr 2027 |
$16.0M |
$7.9M |
$8.1M |
$67.1M |
| Mar 2027 |
$14.9M |
$8.4M |
$6.5M |
$59.0M |
| Feb 2027 |
$13.3M |
$6.4M |
$6.9M |
$66.6M |
| Jan 2027 |
$27.3M |
$6.9M |
$20.4M |
$59.7M |
| Dec 2026 |
$14.3M |
$6.0M |
$8.3M |
$40.7M |
| Nov 2026 |
$15.3M |
$6.9M |
$8.3M |
$32.5M |
| Oct 2026 |
$16.8M |
$8.4M |
$8.4M |
$24.1M |
| Sep 2026 |
$15.5M |
$4.9M |
$10.7M |
$15.7M |