Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $474K |
| Sponsorship | $258K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $67K |
| Transfer Amortization | $68K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$10.3M |
$5.0M |
$5.3M |
$48.7M |
| Jul 2027 |
$9.9M |
$4.7M |
$5.2M |
$44.4M |
| Jun 2027 |
$9.7M |
$5.1M |
$4.6M |
$39.2M |
| May 2027 |
$8.8M |
$5.1M |
$3.7M |
$34.5M |
| Apr 2027 |
$8.6M |
$3.8M |
$4.8M |
$47.2M |
| Mar 2027 |
$8.0M |
$4.5M |
$3.6M |
$43.3M |
| Feb 2027 |
$8.1M |
$5.5M |
$2.6M |
$39.6M |
| Jan 2027 |
$8.2M |
$3.4M |
$4.7M |
$37.0M |
| Dec 2026 |
$11.3M |
$3.0M |
$8.3M |
$32.2M |
| Nov 2026 |
$8.4M |
$3.3M |
$5.1M |
$23.9M |
| Oct 2026 |
$8.9M |
$3.5M |
$5.3M |
$18.7M |
| Sep 2026 |
$7.9M |
$1.9M |
$6.0M |
$13.3M |