Income Breakdown
| TV Revenue | $7.5M |
| TV Placement Bonus | $3.5M |
| Matchday Revenue | $0 |
| Sponsorship | $2.5M |
| Merchandising | $6.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $221K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.5M |
| Staff Wages | $85K |
| Transfer Amortization | $25K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$19.9M |
$9.6M |
$10.3M |
$168.8M |
| Jul 2027 |
$19.9M |
$9.4M |
$10.5M |
$158.4M |
| Jun 2027 |
$19.1M |
$9.6M |
$9.4M |
$147.9M |
| May 2027 |
$18.8M |
$11.0M |
$7.8M |
$138.4M |
| Apr 2027 |
$20.0M |
$9.9M |
$10.1M |
$130.6M |
| Mar 2027 |
$19.3M |
$9.5M |
$9.8M |
$120.5M |
| Feb 2027 |
$22.4M |
$9.8M |
$12.6M |
$130.4M |
| Jan 2027 |
$55.7M |
$8.3M |
$47.4M |
$117.8M |
| Dec 2026 |
$24.5M |
$7.7M |
$16.9M |
$71.7M |
| Nov 2026 |
$23.5M |
$8.5M |
$15.1M |
$54.8M |
| Oct 2026 |
$22.3M |
$10.0M |
$12.3M |
$39.7M |
| Sep 2026 |
$23.3M |
$4.8M |
$18.5M |
$27.4M |