Income Breakdown
| TV Revenue | $812K |
| TV Placement Bonus | $116K |
| Matchday Revenue | $0 |
| Sponsorship | $409K |
| Merchandising | $4.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $82K |
| Transfer Amortization | $31K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$5.7M |
$3.4M |
$2.3M |
$33.6M |
| Jul 2027 |
$5.7M |
$3.2M |
$2.5M |
$31.3M |
| Jun 2027 |
$7.0M |
$3.3M |
$3.7M |
$29.6M |
| May 2027 |
$5.8M |
$4.7M |
$1.1M |
$26.0M |
| Apr 2027 |
$5.9M |
$3.3M |
$2.6M |
$24.9M |
| Mar 2027 |
$6.1M |
$3.3M |
$2.8M |
$22.3M |
| Feb 2027 |
$6.5M |
$3.6M |
$2.9M |
$19.5M |
| Jan 2027 |
$6.5M |
$3.8M |
$2.7M |
$16.6M |
| Dec 2026 |
$6.7M |
$3.8M |
$2.9M |
$13.9M |
| Nov 2026 |
$6.9M |
$3.8M |
$3.1M |
$11.0M |
| Oct 2026 |
$7.2M |
$8.5M |
$-1.3M |
$7.9M |
| Sep 2026 |
$6.8M |
$3.3M |
$3.5M |
$9.2M |