Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $86K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$10.3M |
$3.9M |
$6.3M |
$55.8M |
| Jul 2027 |
$7.9M |
$4.0M |
$3.9M |
$51.8M |
| Jun 2027 |
$12.2M |
$4.0M |
$8.2M |
$47.9M |
| May 2027 |
$8.1M |
$4.6M |
$3.6M |
$39.7M |
| Apr 2027 |
$8.2M |
$4.5M |
$3.7M |
$36.1M |
| Mar 2027 |
$8.3M |
$4.5M |
$3.9M |
$32.4M |
| Feb 2027 |
$8.7M |
$4.5M |
$4.2M |
$28.6M |
| Jan 2027 |
$8.9M |
$4.6M |
$4.3M |
$24.4M |
| Dec 2026 |
$8.6M |
$4.3M |
$4.3M |
$20.1M |
| Nov 2026 |
$8.8M |
$4.4M |
$4.4M |
$15.7M |
| Oct 2026 |
$9.1M |
$7.5M |
$1.6M |
$11.4M |
| Sep 2026 |
$9.5M |
$2.9M |
$6.6M |
$9.7M |