Income Breakdown
| TV Revenue | $4.2M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $0 |
| Sponsorship | $1.5M |
| Merchandising | $7.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $630K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.8M |
| Staff Wages | $106K |
| Transfer Amortization | $217K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$15.7M |
$9.6M |
$6.1M |
$176.7M |
| Jul 2027 |
$60.7M |
$10.0M |
$50.7M |
$170.4M |
| Jun 2027 |
$26.8M |
$9.2M |
$17.6M |
$127.8M |
| May 2027 |
$17.1M |
$11.0M |
$6.1M |
$110.1M |
| Apr 2027 |
$17.5M |
$13.7M |
$3.8M |
$103.9M |
| Mar 2027 |
$18.6M |
$10.9M |
$7.6M |
$100.1M |
| Feb 2027 |
$19.7M |
$10.2M |
$9.5M |
$92.4M |
| Jan 2027 |
$19.8M |
$10.3M |
$9.5M |
$84.9M |
| Dec 2026 |
$19.5M |
$10.3M |
$9.2M |
$75.3M |
| Nov 2026 |
$18.6M |
$10.3M |
$8.3M |
$66.1M |
| Oct 2026 |
$17.3M |
$11.8M |
$5.5M |
$57.8M |
| Sep 2026 |
$20.1M |
$8.2M |
$11.9M |
$52.3M |