Income Breakdown
| TV Revenue | $819K |
| TV Placement Bonus | $163K |
| Matchday Revenue | $1.5M |
| Sponsorship | $443K |
| Merchandising | $5.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.0M |
| Staff Wages | $62K |
| Transfer Amortization | $38K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$8.1M |
$5.5M |
$2.5M |
$33.3M |
| Jul 2027 |
$7.8M |
$5.7M |
$2.1M |
$30.7M |
| Jun 2027 |
$10.1M |
$6.0M |
$4.1M |
$28.6M |
| May 2027 |
$8.3M |
$6.5M |
$1.8M |
$24.4M |
| Apr 2027 |
$8.0M |
$5.9M |
$2.1M |
$22.6M |
| Mar 2027 |
$8.1M |
$5.7M |
$2.4M |
$20.5M |
| Feb 2027 |
$8.2M |
$5.7M |
$2.5M |
$18.1M |
| Jan 2027 |
$8.4M |
$5.7M |
$2.7M |
$15.5M |
| Dec 2026 |
$8.3M |
$5.6M |
$2.7M |
$12.8M |
| Nov 2026 |
$9.1M |
$5.7M |
$3.4M |
$10.1M |
| Oct 2026 |
$7.9M |
$10.0M |
$-2.1M |
$6.7M |
| Sep 2026 |
$6.9M |
$3.6M |
$3.3M |
$8.7M |