Income Breakdown
| TV Revenue | $5.7M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $55K |
| Sponsorship | $387K |
| Merchandising | $2.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $190K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.1M |
| Staff Wages | $72K |
| Transfer Amortization | $447K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$11.1M |
$11.3M |
$-193K |
$34.1M |
| Feb 2028 |
$10.7M |
$13.6M |
$-2.9M |
$33.8M |
| Jan 2028 |
$10.2M |
$8.8M |
$1.4M |
$36.3M |
| Dec 2027 |
$10.2M |
$9.1M |
$1.1M |
$34.5M |
| Nov 2027 |
$10.5M |
$8.9M |
$1.6M |
$33.0M |
| Oct 2027 |
$10.7M |
$12.0M |
$-1.3M |
$31.0M |
| Sep 2027 |
$18.9M |
$10.7M |
$8.2M |
$31.8M |
| Aug 2027 |
$21.2M |
$7.9M |
$13.3M |
$58.8M |
| Jul 2027 |
$18.7M |
$7.8M |
$11.0M |
$45.1M |
| Jun 2027 |
$22.9M |
$7.8M |
$15.1M |
$33.7M |
| May 2027 |
$10.7M |
$8.3M |
$2.4M |
$18.2M |
| Apr 2027 |
$10.9M |
$9.4M |
$1.6M |
$15.3M |