Income Breakdown
| TV Revenue | $6.5M |
| TV Placement Bonus | $2.9M |
| Matchday Revenue | $514K |
| Sponsorship | $429K |
| Merchandising | $3.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $67K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $15K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$13.6M |
$5.6M |
$8.0M |
$88.0M |
| Jul 2027 |
$14.3M |
$5.4M |
$8.9M |
$80.0M |
| Jun 2027 |
$14.3M |
$5.6M |
$8.7M |
$71.2M |
| May 2027 |
$12.0M |
$5.9M |
$6.1M |
$62.5M |
| Apr 2027 |
$11.8M |
$5.3M |
$6.5M |
$56.5M |
| Mar 2027 |
$11.6M |
$5.0M |
$6.6M |
$49.9M |
| Feb 2027 |
$17.0M |
$5.1M |
$11.9M |
$57.5M |
| Jan 2027 |
$17.8M |
$4.5M |
$13.3M |
$45.6M |
| Dec 2026 |
$11.7M |
$5.1M |
$6.5M |
$32.3M |
| Nov 2026 |
$11.0M |
$4.4M |
$6.6M |
$25.7M |
| Oct 2026 |
$13.1M |
$7.0M |
$6.2M |
$19.1M |
| Sep 2026 |
$12.6M |
$3.4M |
$9.1M |
$13.0M |