Income Breakdown
| TV Revenue | $8.0M |
| TV Placement Bonus | $4.2M |
| Matchday Revenue | $5.7M |
| Sponsorship | $2.6M |
| Merchandising | $12.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.0M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.7M |
| Staff Wages | $142K |
| Transfer Amortization | $430K |
| Debt Interest | $0 |
| Loan Fees (Out) | $118K |
| Facility Maintenance | $4.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$36.4M |
$14.2M |
$22.2M |
$277.5M |
| Aug 2027 |
$31.5M |
$13.8M |
$17.7M |
$254.8M |
| Jul 2027 |
$69.6M |
$12.6M |
$57.0M |
$243.9M |
| Jun 2027 |
$26.8M |
$12.1M |
$14.7M |
$197.9M |
| May 2027 |
$26.8M |
$14.2M |
$12.6M |
$183.2M |
| Apr 2027 |
$26.7M |
$10.8M |
$15.9M |
$202.1M |
| Mar 2027 |
$26.7M |
$11.0M |
$15.7M |
$186.1M |
| Feb 2027 |
$30.3M |
$11.6M |
$18.7M |
$170.3M |
| Jan 2027 |
$59.6M |
$11.4M |
$48.2M |
$151.5M |
| Dec 2026 |
$31.1M |
$11.6M |
$19.5M |
$107.6M |
| Nov 2026 |
$29.9M |
$11.4M |
$18.5M |
$88.1M |
| Oct 2026 |
$35.4M |
$16.1M |
$19.3M |
$69.6M |