Income Breakdown
| TV Revenue | $5.4M |
| TV Placement Bonus | $3.2M |
| Matchday Revenue | $17K |
| Sponsorship | $76K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $43K |
| Transfer Amortization | $20K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$10.6M |
$4.7M |
$5.8M |
$71.8M |
| Jul 2027 |
$10.1M |
$4.6M |
$5.4M |
$66.4M |
| Jun 2027 |
$10.4M |
$4.8M |
$5.6M |
$61.0M |
| May 2027 |
$10.0M |
$4.5M |
$5.5M |
$55.4M |
| Apr 2027 |
$9.5M |
$4.3M |
$5.2M |
$49.9M |
| Mar 2027 |
$9.7M |
$4.1M |
$5.6M |
$44.7M |
| Feb 2027 |
$9.6M |
$3.6M |
$5.9M |
$48.9M |
| Jan 2027 |
$24.6M |
$4.1M |
$20.5M |
$42.9M |
| Dec 2026 |
$9.4M |
$3.4M |
$6.0M |
$23.4M |
| Nov 2026 |
$9.5M |
$3.4M |
$6.0M |
$17.4M |
| Oct 2026 |
$11.2M |
$5.9M |
$5.3M |
$11.4M |
| Sep 2026 |
$8.5M |
$3.4M |
$5.1M |
$6.1M |