Income Breakdown
| TV Revenue | $7.8M |
| TV Placement Bonus | $2.7M |
| Matchday Revenue | $8.2M |
| Sponsorship | $2.6M |
| Merchandising | $15.7M |
| Domestic Cup Prize | $523K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $12.3M |
| Staff Wages | $81K |
| Transfer Amortization | $2.7M |
| Debt Interest | $0 |
| Loan Fees (Out) | $46K |
| Facility Maintenance | $5.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$38.0M |
$20.3M |
$17.7M |
$115.5M |
| Dec 2027 |
$34.6M |
$17.6M |
$16.9M |
$95.1M |
| Nov 2027 |
$32.6M |
$16.3M |
$16.3M |
$75.4M |
| Oct 2027 |
$28.6M |
$24.0M |
$4.6M |
$56.4M |
| Sep 2027 |
$23.4M |
$11.1M |
$12.3M |
$49.2M |
| Aug 2027 |
$29.3M |
$9.6M |
$19.7M |
$126.8M |
| Jul 2027 |
$27.5M |
$9.3M |
$18.2M |
$121.4M |
| Jun 2027 |
$26.3M |
$9.6M |
$16.7M |
$127.9M |
| May 2027 |
$22.7M |
$10.8M |
$11.9M |
$110.4M |
| Apr 2027 |
$21.8M |
$8.7M |
$13.1M |
$97.5M |
| Mar 2027 |
$26.1M |
$9.7M |
$16.4M |
$83.5M |
| Feb 2027 |
$33.9M |
$8.4M |
$25.5M |
$67.3M |