Income Breakdown
| TV Revenue | $884K |
| TV Placement Bonus | $236K |
| Matchday Revenue | $737K |
| Sponsorship | $434K |
| Merchandising | $7.4M |
| 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 | $79K |
| Transfer Amortization | $62K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$9.7M |
$5.7M |
$3.9M |
$59.9M |
| Jul 2027 |
$11.6M |
$6.0M |
$5.6M |
$59.7M |
| Jun 2027 |
$10.8M |
$6.4M |
$4.4M |
$54.1M |
| May 2027 |
$9.8M |
$6.2M |
$3.6M |
$49.6M |
| Apr 2027 |
$11.1M |
$6.3M |
$4.8M |
$46.0M |
| Mar 2027 |
$10.7M |
$7.5M |
$3.2M |
$41.1M |
| Feb 2027 |
$11.4M |
$6.2M |
$5.2M |
$37.8M |
| Jan 2027 |
$11.3M |
$5.8M |
$5.5M |
$35.6M |
| Dec 2026 |
$12.1M |
$6.1M |
$6.0M |
$30.1M |
| Nov 2026 |
$11.6M |
$6.0M |
$5.6M |
$24.1M |
| Oct 2026 |
$10.7M |
$10.4M |
$308K |
$18.6M |
| Sep 2026 |
$10.0M |
$7.0M |
$3.0M |
$18.2M |