Income Breakdown
| TV Revenue | $4.6M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $450K |
| Sponsorship | $1.8M |
| Merchandising | $7.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.1M |
| Staff Wages | $124K |
| Transfer Amortization | $900K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$16.1M |
$12.8M |
$3.4M |
$38.4M |
| Aug 2027 |
$15.6M |
$9.3M |
$6.3M |
$57.1M |
| Jul 2027 |
$15.7M |
$8.7M |
$7.0M |
$104.3M |
| Jun 2027 |
$26.7M |
$8.5M |
$18.2M |
$98.0M |
| May 2027 |
$15.6M |
$10.2M |
$5.4M |
$78.9M |
| Apr 2027 |
$16.6M |
$8.4M |
$8.2M |
$72.6M |
| Mar 2027 |
$16.6M |
$9.0M |
$7.5M |
$63.6M |
| Feb 2027 |
$16.6M |
$8.4M |
$8.2M |
$55.2M |
| Jan 2027 |
$17.4M |
$8.0M |
$9.4M |
$55.1M |
| Dec 2026 |
$17.4M |
$8.0M |
$9.3M |
$45.0M |
| Nov 2026 |
$15.9M |
$8.4M |
$7.4M |
$35.0M |
| Oct 2026 |
$16.2M |
$10.4M |
$5.8M |
$26.9M |