Income Breakdown
| TV Revenue | $5.2M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $15K |
| Sponsorship | $385K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $67K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $123K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$9.0M |
$4.7M |
$4.3M |
$71.2M |
| Jul 2027 |
$9.1M |
$4.4M |
$4.6M |
$66.9M |
| Jun 2027 |
$8.7M |
$4.5M |
$4.2M |
$62.2M |
| May 2027 |
$8.3M |
$4.4M |
$3.9M |
$58.0M |
| Apr 2027 |
$9.7M |
$4.4M |
$5.2M |
$54.1M |
| Mar 2027 |
$10.3M |
$4.5M |
$5.9M |
$48.9M |
| Feb 2027 |
$10.5M |
$3.7M |
$6.8M |
$52.9M |
| Jan 2027 |
$24.7M |
$3.8M |
$20.9M |
$46.1M |
| Dec 2026 |
$10.8M |
$3.8M |
$7.0M |
$25.2M |
| Nov 2026 |
$10.8M |
$3.8M |
$7.0M |
$18.2M |
| Oct 2026 |
$10.7M |
$9.1M |
$1.7M |
$11.3M |
| Sep 2026 |
$11.4M |
$4.4M |
$7.1M |
$9.6M |