Income Breakdown
| TV Revenue | $4.7M |
| TV Placement Bonus | $2.5M |
| Matchday Revenue | $2.9M |
| Sponsorship | $1.8M |
| Merchandising | $8.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.1M |
| Staff Wages | $146K |
| Transfer Amortization | $1.1M |
| Debt Interest | $0 |
| Loan Fees (Out) | $160K |
| Facility Maintenance | $3.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$20.7M |
$12.7M |
$8.0M |
$218.0M |
| Dec 2027 |
$19.8M |
$13.0M |
$6.7M |
$208.9M |
| Nov 2027 |
$19.2M |
$15.1M |
$4.2M |
$201.0M |
| Oct 2027 |
$19.3M |
$22.7M |
$-3.3M |
$195.7M |
| Sep 2027 |
$18.2M |
$13.0M |
$5.2M |
$197.9M |
| Aug 2027 |
$18.1M |
$11.2M |
$6.9M |
$191.9M |
| Jul 2027 |
$17.6M |
$10.3M |
$7.3M |
$211.5M |
| Jun 2027 |
$32.2M |
$9.9M |
$22.3M |
$222.6M |
| May 2027 |
$18.8M |
$10.7M |
$8.2M |
$199.4M |
| Apr 2027 |
$25.9M |
$10.9M |
$15.0M |
$190.5M |
| Mar 2027 |
$26.5M |
$12.3M |
$14.2M |
$174.7M |
| Feb 2027 |
$45.4M |
$10.6M |
$34.8M |
$159.7M |