Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $0 |
| Sponsorship | $158K |
| Merchandising | $3.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10.6M |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.0M |
| Staff Wages | $71K |
| Transfer Amortization | $106K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$29.1M |
$7.5M |
$21.6M |
$294.6M |
| Jun 2027 |
$11.1M |
$7.0M |
$4.1M |
$275.9M |
| May 2027 |
$5.6M |
$6.7M |
$-1.1M |
$271.7M |
| Apr 2027 |
$7.5M |
$8.4M |
$-899K |
$272.8M |
| Mar 2027 |
$8.1M |
$9.1M |
$-933K |
$273.6M |
| Feb 2027 |
$86.7M |
$8.5M |
$78.2M |
$274.4M |
| Jan 2027 |
$12.3M |
$8.7M |
$3.5M |
$196.1M |
| Dec 2026 |
$7.2M |
$7.7M |
$-557K |
$192.4M |
| Nov 2026 |
$6.6M |
$7.6M |
$-928K |
$192.9M |
| Oct 2026 |
$7.1M |
$12.7M |
$-5.6M |
$193.7M |
| Sep 2026 |
$23.2M |
$8.5M |
$14.6M |
$199.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$263.0M |