Income Breakdown
| TV Revenue | $5.5M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $2K |
| Sponsorship | $397K |
| 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 | $3.4M |
| Staff Wages | $67K |
| Transfer Amortization | $44K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$9.7M |
$5.1M |
$4.6M |
$65.1M |
| Jul 2027 |
$9.5M |
$4.9M |
$4.6M |
$60.5M |
| Jun 2027 |
$9.6M |
$5.2M |
$4.4M |
$55.9M |
| May 2027 |
$9.0M |
$5.1M |
$3.9M |
$51.4M |
| Apr 2027 |
$8.5M |
$5.1M |
$3.3M |
$47.5M |
| Mar 2027 |
$10.5M |
$5.5M |
$5.0M |
$44.1M |
| Feb 2027 |
$10.5M |
$4.6M |
$6.0M |
$49.4M |
| Jan 2027 |
$20.1M |
$3.7M |
$16.4M |
$43.4M |
| Dec 2026 |
$10.6M |
$3.7M |
$6.9M |
$29.5M |
| Nov 2026 |
$10.7M |
$3.6M |
$7.1M |
$22.6M |
| Oct 2026 |
$10.2M |
$5.0M |
$5.2M |
$15.5M |
| Sep 2026 |
$9.6M |
$3.1M |
$6.4M |
$10.3M |