Income Breakdown
| TV Revenue | $4.8M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $0 |
| Sponsorship | $1.6M |
| Merchandising | $7.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $950K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.9M |
| Staff Wages | $90K |
| Transfer Amortization | $789K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$17.0M |
$10.4M |
$6.6M |
$175.4M |
| Jul 2027 |
$102.8M |
$8.8M |
$94.0M |
$212.2M |
| Jun 2027 |
$17.6M |
$12.6M |
$5.0M |
$117.4M |
| May 2027 |
$16.1M |
$12.0M |
$4.1M |
$111.6M |
| Apr 2027 |
$15.1M |
$9.0M |
$6.1M |
$106.7M |
| Mar 2027 |
$18.0M |
$10.1M |
$7.9M |
$99.9M |
| Feb 2027 |
$16.7M |
$9.8M |
$6.9M |
$96.4M |
| Jan 2027 |
$16.5M |
$10.0M |
$6.5M |
$88.8M |
| Dec 2026 |
$15.8M |
$9.0M |
$6.8M |
$81.6M |
| Nov 2026 |
$16.4M |
$11.1M |
$5.3M |
$74.0M |
| Oct 2026 |
$16.6M |
$9.6M |
$6.9M |
$68.0M |
| Sep 2026 |
$18.5M |
$5.2M |
$13.3M |
$86.7M |