Income Breakdown
| TV Revenue | $7.1M |
| TV Placement Bonus | $2.7M |
| Matchday Revenue | $0 |
| Sponsorship | $2.5M |
| Merchandising | $9.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.9M |
| Staff Wages | $71K |
| Transfer Amortization | $1.8M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $3.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$26.5M |
$12.9M |
$13.6M |
$76.3M |
| Jul 2027 |
$22.1M |
$9.5M |
$12.6M |
$83.8M |
| Jun 2027 |
$42.6M |
$9.6M |
$33.0M |
$117.6M |
| May 2027 |
$23.5M |
$10.1M |
$13.4M |
$83.7M |
| Apr 2027 |
$22.4M |
$10.8M |
$11.5M |
$69.4M |
| Mar 2027 |
$23.3M |
$10.5M |
$12.8M |
$57.0M |
| Feb 2027 |
$28.3M |
$9.3M |
$19.0M |
$43.4M |
| Jan 2027 |
$22.0M |
$8.9M |
$13.1M |
$40.0M |
| Dec 2026 |
$23.4M |
$9.4M |
$14.1M |
$26.3M |
| Nov 2026 |
$22.1M |
$9.1M |
$13.0M |
$11.6M |
| Oct 2026 |
$20.8M |
$11.6M |
$9.2M |
$-2.0M |
| Sep 2026 |
$38.2M |
$6.8M |
$31.4M |
$-11.8M |