Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $885K |
| Sponsorship | $1.7M |
| Merchandising | $4.8M |
| 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 | $123K |
| Transfer Amortization | $898K |
| Debt Interest | $0 |
| Loan Fees (Out) | $195K |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$13.6M |
$9.2M |
$4.5M |
$277.3M |
| Dec 2027 |
$13.9M |
$9.7M |
$4.2M |
$271.9M |
| Nov 2027 |
$14.4M |
$9.7M |
$4.7M |
$266.8M |
| Oct 2027 |
$16.1M |
$11.2M |
$4.9M |
$261.2M |
| Sep 2027 |
$13.3M |
$10.3M |
$3.0M |
$255.5M |
| Aug 2027 |
$13.0M |
$8.5M |
$4.5M |
$266.3M |
| Jul 2027 |
$37.7M |
$7.2M |
$30.5M |
$278.3M |
| Jun 2027 |
$13.1M |
$7.5M |
$5.5M |
$248.2M |
| May 2027 |
$13.6M |
$10.5M |
$3.1M |
$242.0M |
| Apr 2027 |
$13.9M |
$8.0M |
$5.9M |
$238.3M |
| Mar 2027 |
$14.6M |
$7.4M |
$7.2M |
$231.7M |
| Feb 2027 |
$103.3M |
$7.6M |
$95.8M |
$245.0M |