Income Breakdown
| TV Revenue | $779K |
| TV Placement Bonus | $247K |
| Matchday Revenue | $2.5M |
| Sponsorship | $441K |
| Merchandising | $7.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $141K |
| Transfer Amortization | $131K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$11.2M |
$6.1M |
$5.2M |
$63.3M |
| Jul 2027 |
$12.3M |
$10.2M |
$2.1M |
$58.0M |
| Jun 2027 |
$12.0M |
$6.5M |
$5.6M |
$55.8M |
| May 2027 |
$10.1M |
$6.3M |
$3.8M |
$50.3M |
| Apr 2027 |
$11.9M |
$7.1M |
$4.8M |
$46.4M |
| Mar 2027 |
$12.6M |
$7.1M |
$5.5M |
$41.5M |
| Feb 2027 |
$20.1M |
$6.3M |
$13.8M |
$35.8M |
| Jan 2027 |
$12.0M |
$6.3M |
$5.7M |
$28.3M |
| Dec 2026 |
$14.3M |
$6.5M |
$7.8M |
$22.6M |
| Nov 2026 |
$12.3M |
$6.5M |
$5.9M |
$14.8M |
| Oct 2026 |
$13.4M |
$12.8M |
$659K |
$8.9M |
| Sep 2026 |
$29.8M |
$3.9M |
$26.0M |
$8.3M |