Income Breakdown
| TV Revenue | $7.1M |
| TV Placement Bonus | $2.5M |
| Matchday Revenue | $0 |
| Sponsorship | $2.6M |
| Merchandising | $13.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $680K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.9M |
| Staff Wages | $138K |
| Transfer Amortization | $685K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $3.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$28.5M |
$14.5M |
$14.0M |
$218.2M |
| Jul 2027 |
$25.2M |
$14.3M |
$10.9M |
$203.6M |
| Jun 2027 |
$45.3M |
$14.2M |
$31.0M |
$192.0M |
| May 2027 |
$29.9M |
$18.6M |
$11.3M |
$160.2M |
| Apr 2027 |
$28.8M |
$17.5M |
$11.4M |
$148.2M |
| Mar 2027 |
$34.8M |
$18.2M |
$16.6M |
$136.2M |
| Feb 2027 |
$31.8M |
$18.8M |
$13.0M |
$118.9M |
| Jan 2027 |
$33.2M |
$17.6M |
$15.6M |
$106.0M |
| Dec 2026 |
$31.9M |
$16.1M |
$15.8M |
$89.7M |
| Nov 2026 |
$32.6M |
$18.1M |
$14.5M |
$73.3M |
| Oct 2026 |
$26.9M |
$21.6M |
$5.3M |
$58.1M |
| Sep 2026 |
$43.5M |
$9.3M |
$34.2M |
$52.2M |