Income Breakdown
| TV Revenue | $7.5M |
| TV Placement Bonus | $2.9M |
| Matchday Revenue | $479K |
| Sponsorship | $2.6M |
| Merchandising | $7.0M |
| Domestic Cup Prize | $503K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $320K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.2M |
| Staff Wages | $96K |
| Transfer Amortization | $323K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $3.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$21.3M |
$11.7M |
$9.6M |
$129.9M |
| Jul 2027 |
$25.2M |
$11.0M |
$14.3M |
$127.4M |
| Jun 2027 |
$22.1M |
$11.5M |
$10.6M |
$117.7M |
| May 2027 |
$21.2M |
$12.4M |
$8.8M |
$106.9M |
| Apr 2027 |
$22.8M |
$11.6M |
$11.2M |
$97.8M |
| Mar 2027 |
$22.3M |
$11.9M |
$10.4M |
$86.4M |
| Feb 2027 |
$19.7M |
$9.8M |
$9.8M |
$85.3M |
| Jan 2027 |
$32.8M |
$9.2M |
$23.6M |
$75.2M |
| Dec 2026 |
$23.8M |
$9.5M |
$14.3M |
$63.9M |
| Nov 2026 |
$25.6M |
$11.5M |
$14.1M |
$49.6M |
| Oct 2026 |
$25.4M |
$16.3M |
$9.0M |
$35.5M |
| Sep 2026 |
$23.0M |
$6.7M |
$16.3M |
$26.4M |