Income Breakdown
| TV Revenue | $6.0M |
| TV Placement Bonus | $2.4M |
| Matchday Revenue | $0 |
| Sponsorship | $384K |
| Merchandising | $4.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $85K |
| Transfer Amortization | $125K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$13.2M |
$5.4M |
$7.7M |
$99.6M |
| Jul 2027 |
$14.1M |
$5.6M |
$8.5M |
$94.9M |
| Jun 2027 |
$27.9M |
$5.5M |
$22.4M |
$88.4M |
| May 2027 |
$13.7M |
$7.9M |
$5.8M |
$65.9M |
| Apr 2027 |
$13.4M |
$6.2M |
$7.2M |
$60.0M |
| Mar 2027 |
$13.0M |
$6.2M |
$6.8M |
$52.7M |
| Feb 2027 |
$15.5M |
$6.2M |
$9.3M |
$45.8M |
| Jan 2027 |
$13.3M |
$6.1M |
$7.2M |
$36.4M |
| Dec 2026 |
$13.2M |
$6.1M |
$7.1M |
$29.1M |
| Nov 2026 |
$12.8M |
$6.2M |
$6.6M |
$22.0M |
| Oct 2026 |
$12.9M |
$9.9M |
$2.9M |
$15.3M |
| Sep 2026 |
$14.0M |
$3.4M |
$10.6M |
$12.3M |