Income Breakdown
| TV Revenue | $6.9M |
| TV Placement Bonus | $3.2M |
| Matchday Revenue | $2.6M |
| Sponsorship | $2.5M |
| Merchandising | $8.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.5M |
| Staff Wages | $86K |
| Transfer Amortization | $718K |
| Debt Interest | $0 |
| Loan Fees (Out) | $300K |
| Facility Maintenance | $3.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$34.2M |
$12.1M |
$22.1M |
$143.5M |
| Jul 2027 |
$21.4M |
$8.5M |
$13.0M |
$120.7M |
| Jun 2027 |
$19.6M |
$8.5M |
$11.1M |
$141.6M |
| May 2027 |
$19.4M |
$9.8M |
$9.6M |
$130.4M |
| Apr 2027 |
$19.2M |
$8.4M |
$10.8M |
$120.6M |
| Mar 2027 |
$17.1M |
$9.1M |
$8.0M |
$109.7M |
| Feb 2027 |
$19.3M |
$7.8M |
$11.5M |
$121.3M |
| Jan 2027 |
$61.9M |
$7.5M |
$54.4M |
$109.7M |
| Dec 2026 |
$20.9M |
$7.4M |
$13.5M |
$61.0M |
| Nov 2026 |
$20.8M |
$8.1M |
$12.7M |
$47.5M |
| Oct 2026 |
$23.4M |
$12.3M |
$11.1M |
$34.8M |
| Sep 2026 |
$23.0M |
$5.7M |
$17.3M |
$23.7M |