Income Breakdown
| TV Revenue | $7.9M |
| TV Placement Bonus | $3.8M |
| Matchday Revenue | $2.1M |
| Sponsorship | $2.9M |
| Merchandising | $9.1M |
| Domestic Cup Prize | $538K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $430K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.8M |
| Staff Wages | $121K |
| Transfer Amortization | $794K |
| Debt Interest | $0 |
| Loan Fees (Out) | $35K |
| Facility Maintenance | $3.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$28.4M |
$14.4M |
$14.0M |
$178.0M |
| Jul 2027 |
$29.4M |
$12.6M |
$16.9M |
$163.2M |
| Jun 2027 |
$24.8M |
$12.3M |
$12.4M |
$166.4M |
| May 2027 |
$21.6M |
$12.4M |
$9.2M |
$153.5M |
| Apr 2027 |
$24.4M |
$12.2M |
$12.2M |
$155.3M |
| Mar 2027 |
$23.4M |
$10.5M |
$12.9M |
$142.6M |
| Feb 2027 |
$51.7M |
$11.5M |
$40.3M |
$129.2M |
| Jan 2027 |
$38.1M |
$11.4M |
$26.7M |
$88.4M |
| Dec 2026 |
$29.8M |
$11.8M |
$18.0M |
$86.9M |
| Nov 2026 |
$29.2M |
$12.0M |
$17.2M |
$68.9M |
| Oct 2026 |
$30.0M |
$12.9M |
$17.1M |
$51.8M |
| Sep 2026 |
$26.3M |
$9.4M |
$16.8M |
$34.6M |