Income Breakdown
| TV Revenue | $6.8M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $0 |
| Sponsorship | $470K |
| Merchandising | $7.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.3M |
| Staff Wages | $93K |
| Transfer Amortization | $490K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$29.9M |
$11.3M |
$18.7M |
$84.1M |
| Jul 2027 |
$16.1M |
$11.4M |
$4.7M |
$64.9M |
| Jun 2027 |
$28.9M |
$11.9M |
$17.0M |
$59.8M |
| May 2027 |
$17.2M |
$14.4M |
$2.8M |
$42.3M |
| Apr 2027 |
$16.8M |
$13.6M |
$3.2M |
$38.9M |
| Mar 2027 |
$16.6M |
$12.4M |
$4.2M |
$35.4M |
| Feb 2027 |
$17.8M |
$13.4M |
$4.4M |
$30.7M |
| Jan 2027 |
$18.2M |
$12.7M |
$5.5M |
$25.8M |
| Dec 2026 |
$16.4M |
$12.1M |
$4.3M |
$19.8M |
| Nov 2026 |
$16.9M |
$12.3M |
$4.6M |
$15.1M |
| Oct 2026 |
$16.8M |
$17.6M |
$-877K |
$10.0M |
| Sep 2026 |
$22.9M |
$8.1M |
$14.8M |
$10.3M |