Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $2.3M |
| Matchday Revenue | $0 |
| Sponsorship | $436K |
| Merchandising | $4.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.5M |
| Staff Wages | $93K |
| Transfer Amortization | $430K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$13.3M |
$8.1M |
$5.2M |
$80.0M |
| Jul 2027 |
$13.3M |
$8.1M |
$5.2M |
$74.4M |
| Jun 2027 |
$29.0M |
$8.1M |
$20.9M |
$68.7M |
| May 2027 |
$13.6M |
$9.6M |
$4.0M |
$47.4M |
| Apr 2027 |
$14.0M |
$10.1M |
$3.8M |
$42.9M |
| Mar 2027 |
$14.5M |
$9.2M |
$5.4M |
$38.7M |
| Feb 2027 |
$14.4M |
$9.8M |
$4.6M |
$32.9M |
| Jan 2027 |
$14.1M |
$9.3M |
$4.9M |
$27.8M |
| Dec 2026 |
$13.6M |
$9.2M |
$4.3M |
$22.6M |
| Nov 2026 |
$13.4M |
$9.3M |
$4.1M |
$17.8M |
| Oct 2026 |
$13.6M |
$11.6M |
$2.0M |
$13.3M |
| Sep 2026 |
$29.5M |
$3.7M |
$25.8M |
$10.8M |