Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $100K |
| Sponsorship | $233K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $62K |
| Transfer Amortization | $237K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$8.6M |
$4.8M |
$3.9M |
$41.9M |
| Jul 2027 |
$8.4M |
$4.6M |
$3.8M |
$39.0M |
| Jun 2027 |
$8.0M |
$5.0M |
$3.0M |
$35.0M |
| May 2027 |
$7.9M |
$4.9M |
$3.0M |
$31.8M |
| Apr 2027 |
$8.1M |
$3.8M |
$4.2M |
$44.0M |
| Mar 2027 |
$9.1M |
$3.5M |
$5.7M |
$45.9M |
| Feb 2027 |
$7.3M |
$3.3M |
$4.0M |
$44.8M |
| Jan 2027 |
$8.7M |
$3.9M |
$4.8M |
$40.8M |
| Dec 2026 |
$12.9M |
$3.0M |
$9.9M |
$36.0M |
| Nov 2026 |
$9.0M |
$3.2M |
$5.8M |
$26.0M |
| Oct 2026 |
$8.8M |
$3.4M |
$5.4M |
$20.2M |
| Sep 2026 |
$13.8M |
$2.0M |
$11.8M |
$14.7M |