Income Breakdown
| TV Revenue | $6.7M |
| TV Placement Bonus | $2.4M |
| Matchday Revenue | $0 |
| Sponsorship | $449K |
| Merchandising | $4.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $42K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.2M |
| Staff Wages | $84K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$17.8M |
$8.4M |
$9.4M |
$202.5M |
| Jul 2027 |
$25.9M |
$8.1M |
$17.8M |
$193.1M |
| Jun 2027 |
$34.7M |
$8.3M |
$26.4M |
$175.3M |
| May 2027 |
$14.5M |
$8.8M |
$5.7M |
$148.9M |
| Apr 2027 |
$14.5M |
$10.9M |
$3.6M |
$143.2M |
| Mar 2027 |
$14.6M |
$8.4M |
$6.2M |
$139.5M |
| Feb 2027 |
$26.6M |
$8.3M |
$18.3M |
$133.3M |
| Jan 2027 |
$15.6M |
$8.5M |
$7.1M |
$115.0M |
| Dec 2026 |
$15.5M |
$8.5M |
$7.1M |
$107.9M |
| Nov 2026 |
$15.0M |
$8.5M |
$6.6M |
$100.8M |
| Oct 2026 |
$15.2M |
$8.2M |
$7.0M |
$94.3M |
| Sep 2026 |
$74.1M |
$11.0M |
$63.2M |
$87.3M |