Income Breakdown
| TV Revenue | $7.4M |
| TV Placement Bonus | $584K |
| Matchday Revenue | $230K |
| Sponsorship | $436K |
| Merchandising | $4.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.0M |
| Staff Wages | $78K |
| Transfer Amortization | $32K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$13.5M |
$8.2M |
$5.3M |
$92.8M |
| Jul 2027 |
$15.4M |
$7.6M |
$7.8M |
$87.5M |
| Jun 2027 |
$14.2M |
$7.7M |
$6.5M |
$81.3M |
| May 2027 |
$14.9M |
$8.4M |
$6.5M |
$74.7M |
| Apr 2027 |
$15.4M |
$7.6M |
$7.8M |
$68.2M |
| Mar 2027 |
$16.1M |
$9.3M |
$6.8M |
$60.4M |
| Feb 2027 |
$15.6M |
$6.7M |
$8.9M |
$73.3M |
| Jan 2027 |
$32.7M |
$7.3M |
$25.4M |
$64.4M |
| Dec 2026 |
$15.4M |
$6.4M |
$9.0M |
$39.0M |
| Nov 2026 |
$15.5M |
$6.8M |
$8.7M |
$30.0M |
| Oct 2026 |
$15.8M |
$9.4M |
$6.4M |
$21.4M |
| Sep 2026 |
$13.5M |
$4.9M |
$8.6M |
$15.0M |