Income Breakdown
| TV Revenue | $879K |
| TV Placement Bonus | $379K |
| Matchday Revenue | $184K |
| Sponsorship | $442K |
| Merchandising | $6.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $63K |
| Transfer Amortization | $54K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$8.1M |
$5.7M |
$2.4M |
$23.2M |
| Jul 2027 |
$8.6M |
$5.4M |
$3.2M |
$20.7M |
| Jun 2027 |
$8.3M |
$6.3M |
$2.0M |
$18.3M |
| May 2027 |
$8.0M |
$8.1M |
$-95K |
$16.2M |
| Apr 2027 |
$8.2M |
$6.8M |
$1.4M |
$16.3M |
| Mar 2027 |
$8.4M |
$6.2M |
$2.2M |
$14.8M |
| Feb 2027 |
$8.1M |
$6.2M |
$2.0M |
$12.6M |
| Jan 2027 |
$8.3M |
$5.9M |
$2.4M |
$10.6M |
| Dec 2026 |
$8.4M |
$5.8M |
$2.6M |
$8.2M |
| Nov 2026 |
$8.5M |
$6.0M |
$2.5M |
$5.5M |
| Oct 2026 |
$8.1M |
$9.3M |
$-1.1M |
$3.0M |
| Sep 2026 |
$7.7M |
$3.9M |
$3.8M |
$4.1M |