Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $0 |
| Sponsorship | $244K |
| Merchandising | $2.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $68K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $81K |
| Transfer Amortization | $25K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$8.9M |
$4.9M |
$4.0M |
$58.1M |
| Jul 2027 |
$20.7M |
$4.3M |
$16.4M |
$87.3M |
| Jun 2027 |
$9.8M |
$4.4M |
$5.4M |
$70.8M |
| May 2027 |
$7.8M |
$4.6M |
$3.2M |
$65.4M |
| Apr 2027 |
$7.8M |
$4.8M |
$3.0M |
$62.2M |
| Mar 2027 |
$9.0M |
$4.4M |
$4.6M |
$59.1M |
| Feb 2027 |
$8.6M |
$4.0M |
$4.6M |
$54.5M |
| Jan 2027 |
$10.9M |
$4.6M |
$6.3M |
$50.0M |
| Dec 2026 |
$13.3M |
$4.7M |
$8.5M |
$43.6M |
| Nov 2026 |
$11.9M |
$4.6M |
$7.2M |
$35.1M |
| Oct 2026 |
$10.9M |
$7.4M |
$3.5M |
$27.8M |
| Sep 2026 |
$18.8M |
$3.4M |
$15.4M |
$24.3M |