Income Breakdown
| TV Revenue | $240K |
| TV Placement Bonus | $107K |
| Matchday Revenue | $1.3M |
| Sponsorship | $445K |
| Merchandising | $5.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $71K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$20.8M |
$4.3M |
$16.4M |
$54.5M |
| Jul 2027 |
$8.9M |
$4.5M |
$4.4M |
$38.1M |
| Jun 2027 |
$8.8M |
$4.5M |
$4.3M |
$33.7M |
| May 2027 |
$8.1M |
$5.5M |
$2.6M |
$29.4M |
| Apr 2027 |
$7.2M |
$4.9M |
$2.3M |
$26.8M |
| Mar 2027 |
$9.1M |
$4.5M |
$4.6M |
$24.5M |
| Feb 2027 |
$7.1M |
$4.3M |
$2.9M |
$19.8M |
| Jan 2027 |
$8.5M |
$4.8M |
$3.7M |
$17.0M |
| Dec 2026 |
$8.6M |
$4.1M |
$4.4M |
$13.3M |
| Nov 2026 |
$8.6M |
$4.4M |
$4.2M |
$8.9M |
| Oct 2026 |
$8.1M |
$6.5M |
$1.6M |
$4.7M |
| Sep 2026 |
$9.9M |
$2.5M |
$7.4M |
$3.1M |