Income Breakdown
| TV Revenue | $6.2M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $0 |
| Sponsorship | $6.7M |
| Merchandising | $13.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $68K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.8M |
| Staff Wages | $132K |
| Transfer Amortization | $462K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $4.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$29.5M |
$14.7M |
$14.8M |
$387.3M |
| Jul 2027 |
$63.4M |
$14.8M |
$48.6M |
$371.9M |
| Jun 2027 |
$47.0M |
$14.0M |
$33.0M |
$322.9M |
| May 2027 |
$33.9M |
$15.0M |
$18.9M |
$289.4M |
| Apr 2027 |
$37.7M |
$15.7M |
$22.0M |
$270.1M |
| Mar 2027 |
$34.7M |
$15.7M |
$19.0M |
$247.6M |
| Feb 2027 |
$36.8M |
$12.7M |
$24.1M |
$228.1M |
| Jan 2027 |
$44.2M |
$12.8M |
$31.4M |
$229.4M |
| Dec 2026 |
$41.1M |
$12.7M |
$28.4M |
$198.0M |
| Nov 2026 |
$34.1M |
$11.9M |
$22.3M |
$169.6M |
| Oct 2026 |
$34.1M |
$13.7M |
$20.3M |
$147.4M |
| Sep 2026 |
$91.9M |
$7.7M |
$84.2M |
$127.0M |