Income Breakdown
| TV Revenue | $7.7M |
| TV Placement Bonus | $3.3M |
| Matchday Revenue | $0 |
| Sponsorship | $3.1M |
| Merchandising | $14.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $18.0M |
| Staff Wages | $91K |
| Transfer Amortization | $1.2M |
| Debt Interest | $0 |
| Loan Fees (Out) | $3.4M |
| Facility Maintenance | $4.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$44.3M |
$26.8M |
$17.5M |
$251.8M |
| Jul 2027 |
$49.5M |
$24.1M |
$25.4M |
$233.1M |
| Jun 2027 |
$68.0M |
$27.0M |
$41.0M |
$206.4M |
| May 2027 |
$35.1M |
$26.8M |
$8.3M |
$164.2M |
| Apr 2027 |
$35.3M |
$26.6M |
$8.7M |
$154.7M |
| Mar 2027 |
$36.5M |
$26.3M |
$10.2M |
$144.8M |
| Feb 2027 |
$38.5M |
$13.9M |
$24.5M |
$133.3M |
| Jan 2027 |
$41.0M |
$14.0M |
$27.0M |
$165.5M |
| Dec 2026 |
$46.6M |
$14.7M |
$31.9M |
$138.4M |
| Nov 2026 |
$38.4M |
$14.5M |
$23.9M |
$106.4M |
| Oct 2026 |
$31.1M |
$16.9M |
$14.2M |
$82.3M |
| Sep 2026 |
$39.6M |
$10.8M |
$28.7M |
$68.0M |