Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $792K |
| Sponsorship | $252K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $95K |
| Transfer Amortization | $587K |
| Debt Interest | $0 |
| Loan Fees (Out) | $76K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$9.6M |
$6.3M |
$3.2M |
$28.0M |
| Jul 2027 |
$10.2M |
$6.3M |
$3.9M |
$24.1M |
| Jun 2027 |
$9.8M |
$6.3M |
$3.5M |
$19.7M |
| May 2027 |
$9.2M |
$6.4M |
$2.8M |
$15.6M |
| Apr 2027 |
$8.7M |
$6.0M |
$2.7M |
$12.6M |
| Mar 2027 |
$8.5M |
$4.4M |
$4.1M |
$25.6M |
| Feb 2027 |
$8.7M |
$4.4M |
$4.3M |
$36.6M |
| Jan 2027 |
$15.9M |
$6.3M |
$9.6M |
$32.3M |
| Dec 2026 |
$8.7M |
$6.3M |
$2.3M |
$22.7M |
| Nov 2026 |
$8.7M |
$6.3M |
$2.5M |
$20.4M |
| Oct 2026 |
$10.7M |
$9.1M |
$1.6M |
$17.9M |
| Sep 2026 |
$11.4M |
$5.2M |
$6.2M |
$16.3M |