Income Breakdown
| TV Revenue | $8.5M |
| TV Placement Bonus | $4.2M |
| Matchday Revenue | $32.3M |
| Sponsorship | $9.9M |
| Merchandising | $34.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $685K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $25.5M |
| Staff Wages | $121K |
| Transfer Amortization | $6.5M |
| Debt Interest | $0 |
| Loan Fees (Out) | $592K |
| Facility Maintenance | $11.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$132.0M |
$44.5M |
$87.5M |
$560.6M |
| Jan 2028 |
$76.8M |
$39.9M |
$37.0M |
$785.7M |
| Dec 2027 |
$94.3M |
$51.8M |
$42.6M |
$742.3M |
| Nov 2027 |
$79.8M |
$41.7M |
$38.1M |
$693.3M |
| Oct 2027 |
$78.1M |
$45.3M |
$32.8M |
$648.7M |
| Sep 2027 |
$72.4M |
$39.9M |
$32.6M |
$609.4M |
| Aug 2027 |
$105.0M |
$36.4M |
$68.7M |
$570.4M |
| Jul 2027 |
$229.9M |
$31.6M |
$198.3M |
$495.3M |
| Jun 2027 |
$117.0M |
$35.4M |
$81.5M |
$451.5M |
| May 2027 |
$60.5M |
$43.8M |
$16.6M |
$366.5M |
| Apr 2027 |
$68.3M |
$35.7M |
$32.6M |
$346.4M |
| Mar 2027 |
$68.1M |
$38.4M |
$29.7M |
$310.2M |