Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $72K |
| Sponsorship | $332K |
| Merchandising | $3.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $700K |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $539K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.9M |
| Staff Wages | $70K |
| Transfer Amortization | $67K |
| Debt Interest | $0 |
| Loan Fees (Out) | $204K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$12.5M |
$7.0M |
$5.4M |
$127.3M |
| Feb 2028 |
$13.0M |
$9.1M |
$3.9M |
$121.8M |
| Jan 2028 |
$15.0M |
$6.4M |
$8.6M |
$120.4M |
| Dec 2027 |
$15.1M |
$6.6M |
$8.6M |
$111.8M |
| Nov 2027 |
$15.1M |
$7.1M |
$7.9M |
$103.2M |
| Oct 2027 |
$12.6M |
$6.2M |
$6.4M |
$95.3M |
| Sep 2027 |
$13.6M |
$5.9M |
$7.7M |
$88.9M |
| Aug 2027 |
$10.4M |
$4.5M |
$5.9M |
$98.2M |
| Jul 2027 |
$11.0M |
$4.5M |
$6.5M |
$92.3M |
| Jun 2027 |
$18.1M |
$4.6M |
$13.6M |
$86.5M |
| May 2027 |
$11.0M |
$5.7M |
$5.3M |
$72.9M |
| Apr 2027 |
$11.0M |
$6.6M |
$4.3M |
$67.6M |