Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $2.2M |
| Matchday Revenue | $669K |
| Sponsorship | $1.5M |
| Merchandising | $7.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.8M |
| Staff Wages | $116K |
| Transfer Amortization | $305K |
| Debt Interest | $0 |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $2.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$16.9M |
$9.1M |
$7.8M |
$307.9M |
| Dec 2027 |
$16.7M |
$9.4M |
$7.3M |
$299.7M |
| Nov 2027 |
$80.0M |
$10.0M |
$70.0M |
$292.1M |
| Oct 2027 |
$16.6M |
$10.2M |
$6.4M |
$221.8M |
| Sep 2027 |
$32.4M |
$11.7M |
$20.7M |
$215.1M |
| Aug 2027 |
$22.1M |
$9.2M |
$12.9M |
$194.1M |
| Jul 2027 |
$16.7M |
$8.3M |
$8.4M |
$227.7M |
| Jun 2027 |
$23.4M |
$7.4M |
$16.0M |
$224.9M |
| May 2027 |
$14.2M |
$7.1M |
$7.1M |
$208.7M |
| Apr 2027 |
$18.8M |
$7.2M |
$11.6M |
$201.3M |
| Mar 2027 |
$23.2M |
$8.0M |
$15.1M |
$189.6M |
| Feb 2027 |
$38.8M |
$8.3M |
$30.5M |
$175.8M |