Income Breakdown
| TV Revenue | $7.8M |
| TV Placement Bonus | $3.9M |
| Matchday Revenue | $0 |
| Sponsorship | $2.8M |
| Merchandising | $17.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $15.6M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1.5M |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $10.2M |
| Staff Wages | $111K |
| Transfer Amortization | $167K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $4.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$48.8M |
$15.1M |
$33.7M |
$337.3M |
| Aug 2027 |
$32.1M |
$14.4M |
$17.7M |
$321.2M |
| Jul 2027 |
$33.8M |
$28.8M |
$5.0M |
$303.3M |
| Jun 2027 |
$78.6M |
$15.0M |
$63.6M |
$298.2M |
| May 2027 |
$34.0M |
$16.8M |
$17.2M |
$234.4M |
| Apr 2027 |
$35.8M |
$16.0M |
$19.8M |
$217.0M |
| Mar 2027 |
$34.5M |
$15.8M |
$18.7M |
$197.0M |
| Feb 2027 |
$35.8M |
$15.1M |
$20.8M |
$178.1M |
| Jan 2027 |
$36.2M |
$14.9M |
$21.3M |
$164.9M |
| Dec 2026 |
$35.1M |
$15.2M |
$19.9M |
$143.5M |
| Nov 2026 |
$33.7M |
$15.3M |
$18.4M |
$123.5M |
| Oct 2026 |
$31.5M |
$16.7M |
$14.8M |
$105.1M |