Income Breakdown
| TV Revenue | $6.8M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $0 |
| Sponsorship | $2.5M |
| Merchandising | $12.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $12.4M |
| Staff Wages | $139K |
| Transfer Amortization | $1.5M |
| Debt Interest | $0 |
| Loan Fees (Out) | $168K |
| Facility Maintenance | $3.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$23.7M |
$17.8M |
$6.0M |
$218.6M |
| Aug 2027 |
$23.5M |
$15.3M |
$8.2M |
$211.2M |
| Jul 2027 |
$108.9M |
$14.2M |
$94.7M |
$201.5M |
| Jun 2027 |
$45.1M |
$15.1M |
$30.0M |
$151.3M |
| May 2027 |
$28.6M |
$16.9M |
$11.6M |
$120.7M |
| Apr 2027 |
$26.2M |
$16.7M |
$9.5M |
$108.5M |
| Mar 2027 |
$32.6M |
$17.0M |
$15.6M |
$98.4M |
| Feb 2027 |
$36.1M |
$15.8M |
$20.3M |
$82.3M |
| Jan 2027 |
$33.9M |
$16.5M |
$17.4M |
$68.6M |
| Dec 2026 |
$31.9M |
$16.2M |
$15.7M |
$50.8M |
| Nov 2026 |
$30.2M |
$16.7M |
$13.4M |
$34.6M |
| Oct 2026 |
$29.8M |
$27.4M |
$2.4M |
$20.7M |