Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $0 |
| Sponsorship | $199K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $68K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$9.6M |
$3.0M |
$6.7M |
$36.8M |
| Jul 2027 |
$14.6M |
$3.3M |
$11.3M |
$51.0M |
| Jun 2027 |
$10.1M |
$3.3M |
$6.8M |
$39.6M |
| May 2027 |
$6.0M |
$5.3M |
$663K |
$32.8M |
| Apr 2027 |
$5.9M |
$3.3M |
$2.6M |
$32.1M |
| Mar 2027 |
$6.0M |
$3.3M |
$2.6M |
$29.5M |
| Feb 2027 |
$12.6M |
$4.0M |
$8.5M |
$26.9M |
| Jan 2027 |
$6.3M |
$3.5M |
$2.8M |
$18.4M |
| Dec 2026 |
$6.3M |
$3.8M |
$2.5M |
$15.6M |
| Nov 2026 |
$6.2M |
$3.9M |
$2.3M |
$13.1M |
| Oct 2026 |
$6.1M |
$7.4M |
$-1.4M |
$10.8M |
| Sep 2026 |
$9.7M |
$2.6M |
$7.1M |
$12.2M |