Income Breakdown
| TV Revenue | $7.2M |
| TV Placement Bonus | $3.4M |
| Matchday Revenue | $0 |
| Sponsorship | $8.3M |
| Merchandising | $15.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $400K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $13.6M |
| Staff Wages | $113K |
| Transfer Amortization | $3.0M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $4.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$35.0M |
$21.6M |
$13.4M |
$152.3M |
| Jul 2027 |
$34.4M |
$18.7M |
$15.7M |
$136.0M |
| Jun 2027 |
$67.0M |
$19.1M |
$47.9M |
$173.0M |
| May 2027 |
$41.8M |
$21.9M |
$19.9M |
$123.1M |
| Apr 2027 |
$37.5M |
$24.9M |
$12.5M |
$101.3M |
| Mar 2027 |
$49.0M |
$22.3M |
$26.7M |
$86.9M |
| Feb 2027 |
$39.7M |
$20.4M |
$19.4M |
$58.2M |
| Jan 2027 |
$43.1M |
$19.9M |
$23.2M |
$73.3M |
| Dec 2026 |
$44.2M |
$19.8M |
$24.3M |
$48.8M |
| Nov 2026 |
$44.5M |
$20.0M |
$24.5M |
$23.1M |
| Oct 2026 |
$40.4M |
$22.4M |
$18.0M |
$-2.8M |
| Sep 2026 |
$33.2M |
$11.0M |
$22.2M |
$-22.1M |