Income Breakdown
| TV Revenue | $6.8M |
| TV Placement Bonus | $2.4M |
| Matchday Revenue | $0 |
| Sponsorship | $2.6M |
| Merchandising | $6.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $78K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.5M |
| Staff Wages | $103K |
| Transfer Amortization | $881K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$18.5M |
$13.3M |
$5.2M |
$93.5M |
| Jul 2027 |
$18.8M |
$8.9M |
$9.9M |
$88.6M |
| Jun 2027 |
$20.6M |
$9.3M |
$11.4M |
$117.8M |
| May 2027 |
$20.6M |
$10.4M |
$10.2M |
$106.2M |
| Apr 2027 |
$21.6M |
$9.5M |
$12.1M |
$95.9M |
| Mar 2027 |
$18.9M |
$8.9M |
$10.0M |
$83.6M |
| Feb 2027 |
$18.9M |
$8.0M |
$10.9M |
$99.7M |
| Jan 2027 |
$39.1M |
$8.0M |
$31.1M |
$88.6M |
| Dec 2026 |
$20.5M |
$7.3M |
$13.2M |
$67.4M |
| Nov 2026 |
$21.2M |
$7.4M |
$13.8M |
$54.2M |
| Oct 2026 |
$22.8M |
$8.3M |
$14.5M |
$40.5M |
| Sep 2026 |
$19.5M |
$5.1M |
$14.5M |
$25.9M |