Income Breakdown
| TV Revenue | $7.0M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $0 |
| Sponsorship | $2.6M |
| Merchandising | $10.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $850K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.0M |
| Staff Wages | $114K |
| Transfer Amortization | $1.1M |
| Debt Interest | $0 |
| Loan Fees (Out) | $900K |
| Facility Maintenance | $3.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$23.8M |
$12.4M |
$11.4M |
$133.9M |
| Jul 2027 |
$21.8M |
$11.1M |
$10.7M |
$126.3M |
| Jun 2027 |
$35.3M |
$10.4M |
$24.8M |
$136.5M |
| May 2027 |
$24.6M |
$11.8M |
$12.8M |
$111.1M |
| Apr 2027 |
$25.9M |
$11.5M |
$14.4M |
$97.6M |
| Mar 2027 |
$26.3M |
$11.6M |
$14.6M |
$82.5M |
| Feb 2027 |
$25.1M |
$10.7M |
$14.4M |
$67.2M |
| Jan 2027 |
$28.0M |
$10.6M |
$17.4M |
$63.2M |
| Dec 2026 |
$26.5M |
$10.3M |
$16.1M |
$45.4M |
| Nov 2026 |
$28.0M |
$10.7M |
$17.3M |
$28.8M |
| Oct 2026 |
$26.7M |
$13.3M |
$13.5M |
$11.0M |
| Sep 2026 |
$42.5M |
$7.2M |
$35.2M |
$-2.9M |