Income Breakdown
| TV Revenue | $798K |
| TV Placement Bonus | $436K |
| Matchday Revenue | $2.5M |
| Sponsorship | $1.4M |
| Merchandising | $10.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $15.9M |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.4M |
| Staff Wages | $93K |
| Transfer Amortization | $1.1M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$40.6M |
$11.0M |
$29.7M |
$139.6M |
| Jul 2027 |
$98.4M |
$8.5M |
$89.9M |
$108.9M |
| Jun 2027 |
$16.3M |
$8.9M |
$7.5M |
$68.1M |
| May 2027 |
$11.6M |
$8.0M |
$3.6M |
$60.5M |
| Apr 2027 |
$11.3M |
$8.2M |
$3.2M |
$57.1M |
| Mar 2027 |
$12.1M |
$8.1M |
$4.0M |
$53.9M |
| Feb 2027 |
$38.7M |
$9.9M |
$28.8M |
$49.8M |
| Jan 2027 |
$11.5M |
$8.1M |
$3.4M |
$21.6M |
| Dec 2026 |
$13.4M |
$8.2M |
$5.2M |
$18.2M |
| Nov 2026 |
$10.0M |
$8.2M |
$1.8M |
$12.9M |
| Oct 2026 |
$11.1M |
$13.4M |
$-2.3M |
$11.1M |
| Sep 2026 |
$10.8M |
$4.5M |
$6.3M |
$13.3M |