Income Breakdown
| TV Revenue | $5.1M |
| TV Placement Bonus | $2.6M |
| Matchday Revenue | $361K |
| Sponsorship | $337K |
| Merchandising | $3.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $20K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.8M |
| Staff Wages | $69K |
| Transfer Amortization | $60K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$11.8M |
$6.8M |
$5.0M |
$48.4M |
| Jul 2027 |
$11.1M |
$6.3M |
$4.8M |
$43.3M |
| Jun 2027 |
$10.9M |
$6.4M |
$4.5M |
$39.6M |
| May 2027 |
$10.5M |
$7.9M |
$2.6M |
$35.1M |
| Apr 2027 |
$11.3M |
$6.2M |
$5.1M |
$32.4M |
| Mar 2027 |
$11.6M |
$6.6M |
$5.1M |
$27.3M |
| Feb 2027 |
$10.9M |
$5.6M |
$5.3M |
$22.2M |
| Jan 2027 |
$19.8M |
$5.2M |
$14.6M |
$54.2M |
| Dec 2026 |
$14.3M |
$5.3M |
$9.0M |
$41.6M |
| Nov 2026 |
$14.3M |
$6.4M |
$7.9M |
$32.6M |
| Oct 2026 |
$14.0M |
$8.8M |
$5.3M |
$24.7M |
| Sep 2026 |
$15.8M |
$5.2M |
$10.5M |
$19.4M |