Income Breakdown
| TV Revenue | $6.2M |
| TV Placement Bonus | $2.2M |
| Matchday Revenue | $0 |
| Sponsorship | $2.2M |
| Merchandising | $7.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $593K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.3M |
| Staff Wages | $92K |
| Transfer Amortization | $1.0M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$19.1M |
$11.3M |
$7.8M |
$102.6M |
| Jul 2027 |
$19.5M |
$8.3M |
$11.2M |
$93.7M |
| Jun 2027 |
$33.6M |
$7.8M |
$25.8M |
$93.2M |
| May 2027 |
$18.4M |
$9.5M |
$8.9M |
$66.5M |
| Apr 2027 |
$19.9M |
$8.4M |
$11.5M |
$56.7M |
| Mar 2027 |
$19.2M |
$8.6M |
$10.6M |
$44.4M |
| Feb 2027 |
$31.2M |
$7.4M |
$23.8M |
$32.9M |
| Jan 2027 |
$20.8M |
$7.9M |
$12.9M |
$37.1M |
| Dec 2026 |
$22.1M |
$7.4M |
$14.7M |
$25.0M |
| Nov 2026 |
$22.2M |
$7.2M |
$15.0M |
$10.0M |
| Oct 2026 |
$20.2M |
$8.9M |
$11.2M |
$-5.3M |
| Sep 2026 |
$26.3M |
$4.8M |
$21.4M |
$-16.8M |