Income Breakdown
| TV Revenue | $8.0M |
| TV Placement Bonus | $4.1M |
| Matchday Revenue | $8.4M |
| Sponsorship | $8.8M |
| Merchandising | $16.4M |
| Domestic Cup Prize | $503K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $666K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.3M |
| Staff Wages | $87K |
| Transfer Amortization | $102K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $6.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$46.8M |
$13.9M |
$32.9M |
$426.2M |
| Jul 2027 |
$40.8M |
$12.8M |
$28.0M |
$393.2M |
| Jun 2027 |
$37.6M |
$12.5M |
$25.1M |
$365.1M |
| May 2027 |
$34.8M |
$13.2M |
$21.6M |
$340.0M |
| Apr 2027 |
$37.2M |
$12.3M |
$24.9M |
$318.3M |
| Mar 2027 |
$32.4M |
$12.5M |
$19.8M |
$293.3M |
| Feb 2027 |
$74.7M |
$12.1M |
$62.6M |
$320.0M |
| Jan 2027 |
$70.1M |
$11.8M |
$58.3M |
$257.3M |
| Dec 2026 |
$104.1M |
$11.7M |
$92.4M |
$204.4M |
| Nov 2026 |
$37.1M |
$12.1M |
$25.0M |
$112.0M |
| Oct 2026 |
$43.1M |
$15.1M |
$28.0M |
$87.0M |
| Sep 2026 |
$31.7M |
$8.3M |
$23.4M |
$58.9M |