Income Breakdown
| TV Revenue | $7.4M |
| TV Placement Bonus | $2.7M |
| Matchday Revenue | $954K |
| Sponsorship | $2.8M |
| Merchandising | $10.1M |
| Domestic Cup Prize | $504K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.9M |
| Staff Wages | $100K |
| Transfer Amortization | $183K |
| Debt Interest | $0 |
| Loan Fees (Out) | $180K |
| Facility Maintenance | $3.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$26.0M |
$11.9M |
$14.1M |
$174.7M |
| Jul 2027 |
$30.8M |
$11.7M |
$19.0M |
$162.5M |
| Jun 2027 |
$23.0M |
$11.1M |
$11.9M |
$152.7M |
| May 2027 |
$23.8M |
$12.7M |
$11.1M |
$140.8M |
| Apr 2027 |
$24.4M |
$9.5M |
$14.9M |
$153.4M |
| Mar 2027 |
$24.5M |
$9.6M |
$14.9M |
$138.5M |
| Feb 2027 |
$24.9M |
$9.6M |
$15.3M |
$123.6M |
| Jan 2027 |
$45.0M |
$10.7M |
$34.3M |
$108.3M |
| Dec 2026 |
$25.6M |
$10.1M |
$15.5M |
$74.0M |
| Nov 2026 |
$24.9M |
$10.1M |
$14.8M |
$58.5M |
| Oct 2026 |
$26.3M |
$14.9M |
$11.4M |
$43.8M |
| Sep 2026 |
$22.1M |
$8.7M |
$13.3M |
$32.4M |