Income Breakdown
| TV Revenue | $7.3M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $0 |
| Sponsorship | $471K |
| Merchandising | $4.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.6M |
| Staff Wages | $67K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$13.7M |
$8.8M |
$4.9M |
$81.5M |
| Jul 2027 |
$15.6M |
$8.7M |
$6.9M |
$76.6M |
| Jun 2027 |
$14.2M |
$8.7M |
$5.5M |
$69.7M |
| May 2027 |
$13.7M |
$9.7M |
$4.0M |
$64.1M |
| Apr 2027 |
$13.5M |
$8.7M |
$4.8M |
$60.1M |
| Mar 2027 |
$16.3M |
$9.2M |
$7.1M |
$55.4M |
| Feb 2027 |
$14.2M |
$8.1M |
$6.2M |
$68.0M |
| Jan 2027 |
$25.0M |
$6.8M |
$18.1M |
$61.8M |
| Dec 2026 |
$14.4M |
$6.5M |
$7.9M |
$43.8M |
| Nov 2026 |
$14.3M |
$7.9M |
$6.4M |
$35.9M |
| Oct 2026 |
$16.6M |
$7.8M |
$8.8M |
$29.4M |
| Sep 2026 |
$20.3M |
$4.8M |
$15.5M |
$20.6M |