Income Breakdown
| TV Revenue | $6.7M |
| TV Placement Bonus | $3.0M |
| Matchday Revenue | $0 |
| Sponsorship | $2.5M |
| Merchandising | $10.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $260K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.5M |
| Staff Wages | $91K |
| Transfer Amortization | $181K |
| Debt Interest | $0 |
| Loan Fees (Out) | $15K |
| Facility Maintenance | $3.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$22.6M |
$9.1M |
$13.6M |
$193.6M |
| Jul 2027 |
$22.9M |
$8.7M |
$14.2M |
$180.9M |
| Jun 2027 |
$49.1M |
$10.2M |
$39.0M |
$169.8M |
| May 2027 |
$25.7M |
$9.1M |
$16.6M |
$130.7M |
| Apr 2027 |
$24.4M |
$9.2M |
$15.1M |
$114.0M |
| Mar 2027 |
$24.3M |
$9.6M |
$14.7M |
$98.7M |
| Feb 2027 |
$37.0M |
$8.9M |
$28.2M |
$83.9M |
| Jan 2027 |
$23.7M |
$8.7M |
$14.9M |
$61.0M |
| Dec 2026 |
$26.2M |
$9.1M |
$17.1M |
$46.1M |
| Nov 2026 |
$25.9M |
$9.5M |
$16.3M |
$28.9M |
| Oct 2026 |
$22.6M |
$11.9M |
$10.7M |
$12.6M |
| Sep 2026 |
$20.9M |
$6.7M |
$14.2M |
$1.8M |