Income Breakdown
| TV Revenue | $6.2M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $0 |
| Sponsorship | $2.4M |
| Merchandising | $8.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.0M |
| Staff Wages | $72K |
| Transfer Amortization | $140K |
| Debt Interest | $0 |
| Loan Fees (Out) | $2.8M |
| Facility Maintenance | $2.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$18.6M |
$12.8M |
$5.8M |
$189.8M |
| Jul 2027 |
$57.1M |
$9.9M |
$47.2M |
$183.9M |
| Jun 2027 |
$33.7M |
$10.5M |
$23.2M |
$143.9M |
| May 2027 |
$26.0M |
$12.9M |
$13.1M |
$120.7M |
| Apr 2027 |
$23.5M |
$12.7M |
$10.8M |
$110.2M |
| Mar 2027 |
$24.6M |
$11.7M |
$12.9M |
$99.4M |
| Feb 2027 |
$36.2M |
$20.9M |
$15.3M |
$86.5M |
| Jan 2027 |
$23.0M |
$10.6M |
$12.4M |
$71.2M |
| Dec 2026 |
$26.4M |
$11.2M |
$15.2M |
$58.8M |
| Nov 2026 |
$25.7M |
$11.3M |
$14.4M |
$43.7M |
| Oct 2026 |
$22.1M |
$17.0M |
$5.1M |
$29.2M |
| Sep 2026 |
$47.6M |
$8.8M |
$38.8M |
$24.2M |