Income Breakdown
| TV Revenue | $12.3M |
| TV Placement Bonus | $2.7M |
| Matchday Revenue | $220K |
| Sponsorship | $2.1M |
| Merchandising | $4.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $1.4M |
| Parachute Payment | $0 |
| Prize Money | $3.2M |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $122K |
| Transfer Amortization | $188K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$28.6M |
$7.5M |
$21.1M |
$212.7M |
| Dec 2027 |
$19.3M |
$7.9M |
$11.4M |
$192.4M |
| Nov 2027 |
$17.7M |
$7.6M |
$10.1M |
$180.8M |
| Oct 2027 |
$19.7M |
$9.0M |
$10.7M |
$170.5M |
| Sep 2027 |
$20.3M |
$8.8M |
$11.5M |
$159.6M |
| Aug 2027 |
$34.4M |
$10.1M |
$24.3M |
$147.9M |
| Jul 2027 |
$17.4M |
$8.4M |
$9.1M |
$124.5M |
| Jun 2027 |
$17.0M |
$8.2M |
$8.7M |
$117.2M |
| May 2027 |
$16.8M |
$9.1M |
$7.7M |
$108.3M |
| Apr 2027 |
$19.0M |
$7.7M |
$11.3M |
$100.5M |
| Mar 2027 |
$16.9M |
$8.6M |
$8.3M |
$89.1M |
| Feb 2027 |
$15.7M |
$6.5M |
$9.2M |
$87.2M |