Income Breakdown
| TV Revenue | $648K |
| TV Placement Bonus | $116K |
| Matchday Revenue | $10K |
| Sponsorship | $341K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $781K |
| Continental Prize | $0 |
| Parachute Payment | $3.7M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $63K |
| Transfer Amortization | $30K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$7.2M |
$3.8M |
$3.4M |
$43.4M |
| Jul 2027 |
$6.6M |
$3.8M |
$2.8M |
$40.6M |
| Jun 2027 |
$6.8M |
$4.0M |
$2.9M |
$38.0M |
| May 2027 |
$6.5M |
$4.7M |
$1.8M |
$35.1M |
| Apr 2027 |
$6.9M |
$3.7M |
$3.2M |
$33.3M |
| Mar 2027 |
$11.5M |
$4.0M |
$7.5M |
$30.0M |
| Feb 2027 |
$7.6M |
$3.0M |
$4.6M |
$32.4M |
| Jan 2027 |
$10.0M |
$3.0M |
$7.0M |
$27.7M |
| Dec 2026 |
$7.8M |
$2.8M |
$5.0M |
$22.0M |
| Nov 2026 |
$7.9M |
$2.6M |
$5.3M |
$17.0M |
| Oct 2026 |
$8.1M |
$4.4M |
$3.7M |
$11.7M |
| Sep 2026 |
$8.2M |
$2.8M |
$5.5M |
$8.0M |