Income Breakdown
| TV Revenue | $4.9M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $107K |
| Sponsorship | $313K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $695K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $56K |
| Transfer Amortization | $19K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$9.5M |
$4.6M |
$4.8M |
$75.9M |
| Jul 2027 |
$9.3M |
$4.7M |
$4.6M |
$71.1M |
| Jun 2027 |
$9.0M |
$4.5M |
$4.5M |
$66.5M |
| May 2027 |
$8.5M |
$4.8M |
$3.7M |
$62.0M |
| Apr 2027 |
$7.7M |
$4.4M |
$3.3M |
$58.2M |
| Mar 2027 |
$7.3M |
$4.3M |
$3.1M |
$54.9M |
| Feb 2027 |
$16.8M |
$4.6M |
$12.2M |
$51.8M |
| Jan 2027 |
$18.0M |
$3.9M |
$14.1M |
$47.2M |
| Dec 2026 |
$9.2M |
$3.9M |
$5.3M |
$34.2M |
| Nov 2026 |
$9.0M |
$3.8M |
$5.3M |
$28.9M |
| Oct 2026 |
$8.6M |
$4.1M |
$4.5M |
$23.6M |
| Sep 2026 |
$17.9M |
$2.0M |
$15.9M |
$19.1M |