Income Breakdown
| TV Revenue | $8.0M |
| TV Placement Bonus | $2.2M |
| Matchday Revenue | $1.3M |
| Sponsorship | $2.9M |
| Merchandising | $10.5M |
| Domestic Cup Prize | $538K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.9M |
| Staff Wages | $113K |
| Transfer Amortization | $818K |
| Debt Interest | $0 |
| Loan Fees (Out) | $180K |
| Facility Maintenance | $3.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$25.8M |
$14.7M |
$11.0M |
$157.0M |
| Jul 2027 |
$38.8M |
$12.6M |
$26.3M |
$145.1M |
| Jun 2027 |
$24.7M |
$12.4M |
$12.3M |
$139.5M |
| May 2027 |
$24.1M |
$11.8M |
$12.4M |
$126.8M |
| Apr 2027 |
$24.0M |
$11.5M |
$12.6M |
$137.9M |
| Mar 2027 |
$24.4M |
$11.9M |
$12.5M |
$124.9M |
| Feb 2027 |
$26.3M |
$12.2M |
$14.1M |
$112.0M |
| Jan 2027 |
$47.1M |
$12.5M |
$34.6M |
$97.5M |
| Dec 2026 |
$26.3M |
$11.6M |
$14.8M |
$84.3M |
| Nov 2026 |
$25.6M |
$11.6M |
$14.0M |
$69.6M |
| Oct 2026 |
$28.0M |
$14.0M |
$13.9M |
$55.6M |
| Sep 2026 |
$29.1M |
$10.3M |
$18.8M |
$41.6M |