Income Breakdown
| TV Revenue | $6.4M |
| TV Placement Bonus | $3.3M |
| Matchday Revenue | $5.8M |
| Sponsorship | $7.6M |
| Merchandising | $14.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.2M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.5M |
| Staff Wages | $106K |
| Transfer Amortization | $167K |
| Debt Interest | $0 |
| Loan Fees (Out) | $130K |
| Facility Maintenance | $5.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2027 |
$41.0M |
$15.4M |
$25.6M |
$547.3M |
| Sep 2027 |
$133.0M |
$13.0M |
$119.9M |
$521.5M |
| Aug 2027 |
$31.3M |
$11.9M |
$19.4M |
$401.8M |
| Jul 2027 |
$92.2M |
$12.4M |
$79.9M |
$382.3M |
| Jun 2027 |
$51.0M |
$12.2M |
$38.8M |
$302.3M |
| May 2027 |
$40.8M |
$13.4M |
$27.5M |
$263.3M |
| Apr 2027 |
$41.4M |
$13.9M |
$27.6M |
$235.7M |
| Mar 2027 |
$43.2M |
$13.8M |
$29.4M |
$208.0M |
| Feb 2027 |
$40.9M |
$15.5M |
$25.4M |
$178.4M |
| Jan 2027 |
$38.4M |
$12.6M |
$25.8M |
$152.9M |
| Dec 2026 |
$40.5M |
$12.8M |
$27.7M |
$126.9M |
| Nov 2026 |
$34.0M |
$12.2M |
$21.8M |
$99.0M |