Income Breakdown
| TV Revenue | $6.3M |
| TV Placement Bonus | $2.4M |
| Matchday Revenue | $0 |
| Sponsorship | $2.4M |
| Merchandising | $8.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $320K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.3M |
| Staff Wages | $131K |
| Transfer Amortization | $260K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $3.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$25.1M |
$9.8M |
$15.4M |
$270.7M |
| Jul 2027 |
$51.1M |
$10.2M |
$40.9M |
$255.1M |
| Jun 2027 |
$35.1M |
$9.5M |
$25.6M |
$223.7M |
| May 2027 |
$20.7M |
$10.3M |
$10.5M |
$198.0M |
| Apr 2027 |
$20.7M |
$10.3M |
$10.4M |
$187.4M |
| Mar 2027 |
$20.9M |
$9.5M |
$11.5M |
$176.8M |
| Feb 2027 |
$55.6M |
$9.5M |
$46.1M |
$165.2M |
| Jan 2027 |
$23.9M |
$9.5M |
$14.3M |
$123.9M |
| Dec 2026 |
$23.8M |
$9.4M |
$14.5M |
$109.5M |
| Nov 2026 |
$23.9M |
$9.4M |
$14.5M |
$95.0M |
| Oct 2026 |
$23.2M |
$10.6M |
$12.6M |
$80.5M |
| Sep 2026 |
$50.4M |
$6.4M |
$44.0M |
$67.9M |