Income Breakdown
| TV Revenue | $7.3M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $6.5M |
| Sponsorship | $2.6M |
| Merchandising | $14.6M |
| Domestic Cup Prize | $483K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $270K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $12.6M |
| Staff Wages | $113K |
| Transfer Amortization | $1.2M |
| Debt Interest | $0 |
| Loan Fees (Out) | $496K |
| Facility Maintenance | $4.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$45.2M |
$19.0M |
$26.2M |
$283.7M |
| Jan 2028 |
$31.0M |
$18.4M |
$12.6M |
$261.9M |
| Dec 2027 |
$29.8M |
$19.0M |
$10.8M |
$248.1M |
| Nov 2027 |
$28.6M |
$17.9M |
$10.7M |
$236.1M |
| Oct 2027 |
$31.0M |
$18.2M |
$12.8M |
$224.2M |
| Sep 2027 |
$48.4M |
$16.8M |
$31.6M |
$210.2M |
| Aug 2027 |
$33.7M |
$13.5M |
$20.2M |
$177.4M |
| Jul 2027 |
$32.7M |
$13.1M |
$19.6M |
$173.5M |
| Jun 2027 |
$65.4M |
$15.3M |
$50.1M |
$160.5M |
| May 2027 |
$30.2M |
$17.1M |
$13.1M |
$109.6M |
| Apr 2027 |
$34.0M |
$14.7M |
$19.3M |
$95.8M |
| Mar 2027 |
$37.0M |
$16.5M |
$20.5M |
$75.8M |