Income Breakdown
| TV Revenue | $6.8M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $0 |
| Sponsorship | $2.5M |
| Merchandising | $8.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $240K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.4M |
| Staff Wages | $93K |
| Transfer Amortization | $487K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$21.0M |
$9.9M |
$11.1M |
$177.6M |
| Jul 2027 |
$35.8M |
$10.6M |
$25.2M |
$168.1M |
| Jun 2027 |
$34.2M |
$10.0M |
$24.1M |
$143.5M |
| May 2027 |
$21.7M |
$12.8M |
$8.9M |
$118.9M |
| Apr 2027 |
$22.3M |
$11.0M |
$11.2M |
$109.6M |
| Mar 2027 |
$23.0M |
$11.0M |
$12.0M |
$97.9M |
| Feb 2027 |
$27.3M |
$11.0M |
$16.2M |
$85.4M |
| Jan 2027 |
$24.2M |
$10.9M |
$13.3M |
$68.9M |
| Dec 2026 |
$26.3M |
$11.4M |
$14.9M |
$55.2M |
| Nov 2026 |
$25.4M |
$11.2M |
$14.2M |
$39.8M |
| Oct 2026 |
$23.5M |
$17.9M |
$5.5M |
$25.1M |
| Sep 2026 |
$32.1M |
$5.6M |
$26.5M |
$19.1M |