Income Breakdown
| TV Revenue | $6.6M |
| TV Placement Bonus | $2.9M |
| Matchday Revenue | $0 |
| Sponsorship | $442K |
| Merchandising | $4.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $150K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.2M |
| Staff Wages | $89K |
| Transfer Amortization | $220K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$14.4M |
$7.7M |
$6.7M |
$111.8M |
| Feb 2028 |
$19.8M |
$10.7M |
$9.1M |
$104.8M |
| Jan 2028 |
$21.8M |
$8.1M |
$13.7M |
$95.5M |
| Dec 2027 |
$12.8M |
$7.7M |
$5.0M |
$90.3M |
| Nov 2027 |
$12.9M |
$7.5M |
$5.4M |
$85.2M |
| Oct 2027 |
$13.9M |
$9.8M |
$4.1M |
$79.7M |
| Sep 2027 |
$12.5M |
$7.7M |
$4.7M |
$75.6M |
| Aug 2027 |
$14.0M |
$8.0M |
$6.1M |
$70.8M |
| Jul 2027 |
$15.3M |
$7.7M |
$7.6M |
$66.0M |
| Jun 2027 |
$14.0M |
$7.5M |
$6.6M |
$59.6M |
| May 2027 |
$13.2M |
$8.2M |
$5.0M |
$53.1M |
| Apr 2027 |
$14.6M |
$7.8M |
$6.8M |
$48.1M |