Income Breakdown
| TV Revenue | $5.9M |
| TV Placement Bonus | $2.3M |
| Matchday Revenue | $661K |
| Sponsorship | $403K |
| Merchandising | $4.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $330K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $85K |
| Transfer Amortization | $206K |
| Debt Interest | $0 |
| Loan Fees (Out) | $26K |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$14.3M |
$6.5M |
$7.8M |
$119.9M |
| Dec 2027 |
$14.0M |
$6.6M |
$7.5M |
$112.0M |
| Nov 2027 |
$14.5M |
$7.3M |
$7.2M |
$104.3M |
| Oct 2027 |
$14.1M |
$11.9M |
$2.3M |
$96.9M |
| Sep 2027 |
$13.0M |
$8.0M |
$5.0M |
$94.4M |
| Aug 2027 |
$19.9M |
$6.5M |
$13.4M |
$105.9M |
| Jul 2027 |
$13.0M |
$6.3M |
$6.6M |
$92.3M |
| Jun 2027 |
$27.9M |
$5.3M |
$22.6M |
$88.4M |
| May 2027 |
$13.8M |
$6.2M |
$7.6M |
$72.2M |
| Apr 2027 |
$13.9M |
$5.5M |
$8.4M |
$64.6M |
| Mar 2027 |
$13.8M |
$5.6M |
$8.2M |
$56.2M |
| Feb 2027 |
$14.0M |
$6.6M |
$7.4M |
$48.0M |