Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $0 |
| Sponsorship | $894K |
| Merchandising | $4.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $93K |
| Transfer Amortization | $326K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$19.5M |
$6.4M |
$13.1M |
$32.3M |
| Jul 2027 |
$8.8M |
$5.2M |
$3.6M |
$88.7M |
| Jun 2027 |
$10.0M |
$4.5M |
$5.5M |
$102.2M |
| May 2027 |
$7.2M |
$5.2M |
$2.0M |
$96.7M |
| Apr 2027 |
$14.8M |
$4.6M |
$10.2M |
$94.7M |
| Mar 2027 |
$11.2M |
$4.7M |
$6.5M |
$84.5M |
| Feb 2027 |
$8.0M |
$4.8M |
$3.2M |
$77.9M |
| Jan 2027 |
$13.8M |
$5.3M |
$8.5M |
$74.7M |
| Dec 2026 |
$17.0M |
$4.9M |
$12.0M |
$66.2M |
| Nov 2026 |
$16.5M |
$4.9M |
$11.7M |
$54.2M |
| Oct 2026 |
$13.4M |
$7.4M |
$6.0M |
$42.5M |
| Sep 2026 |
$25.0M |
$3.1M |
$21.9M |
$36.5M |