Income Breakdown
| TV Revenue | $7.4M |
| TV Placement Bonus | $651K |
| Matchday Revenue | $0 |
| Sponsorship | $2.6M |
| Merchandising | $8.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.2M |
| Staff Wages | $79K |
| Transfer Amortization | $546K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$45.8M |
$10.6M |
$35.2M |
$128.2M |
| Jul 2027 |
$26.5M |
$10.7M |
$15.8M |
$96.7M |
| Jun 2027 |
$29.3M |
$12.1M |
$17.3M |
$85.7M |
| May 2027 |
$20.7M |
$24.0M |
$-3.3M |
$68.0M |
| Apr 2027 |
$20.7M |
$13.3M |
$7.4M |
$71.0M |
| Mar 2027 |
$20.8M |
$12.3M |
$8.6M |
$63.2M |
| Feb 2027 |
$21.6M |
$12.9M |
$8.7M |
$54.2M |
| Jan 2027 |
$23.5M |
$13.2M |
$10.2M |
$47.9M |
| Dec 2026 |
$23.6M |
$13.7M |
$9.8M |
$37.2M |
| Nov 2026 |
$21.9M |
$13.0M |
$8.9M |
$26.9M |
| Oct 2026 |
$21.3M |
$17.4M |
$3.9M |
$17.6M |
| Sep 2026 |
$24.1M |
$8.1M |
$16.0M |
$13.2M |