Income Breakdown
| TV Revenue | $6.9M |
| TV Placement Bonus | $2.4M |
| Matchday Revenue | $2.1M |
| Sponsorship | $504K |
| Merchandising | $6.7M |
| Domestic Cup Prize | $471K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1.5M |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.9M |
| Staff Wages | $70K |
| Transfer Amortization | $67K |
| Debt Interest | $0 |
| Loan Fees (Out) | $46K |
| Facility Maintenance | $2.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$31.2M |
$12.9M |
$18.3M |
$157.2M |
| Jan 2028 |
$19.8M |
$13.4M |
$6.5M |
$138.9M |
| Dec 2027 |
$20.8M |
$15.9M |
$4.9M |
$132.3M |
| Nov 2027 |
$18.9M |
$11.7M |
$7.1M |
$127.4M |
| Oct 2027 |
$16.7M |
$15.2M |
$1.5M |
$120.2M |
| Sep 2027 |
$23.0M |
$13.5M |
$9.4M |
$118.6M |
| Aug 2027 |
$16.2M |
$13.4M |
$2.9M |
$110.0M |
| Jul 2027 |
$17.1M |
$11.1M |
$6.0M |
$107.0M |
| Jun 2027 |
$31.2M |
$11.7M |
$19.5M |
$102.1M |
| May 2027 |
$18.1M |
$15.4M |
$2.7M |
$82.6M |
| Apr 2027 |
$18.5M |
$12.8M |
$5.7M |
$79.8M |
| Mar 2027 |
$18.6M |
$12.6M |
$6.0M |
$74.1M |