Income Breakdown
| TV Revenue | $14.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2.6M |
| Sponsorship | $0 |
| Merchandising | $189K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $4.3M |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $9.2M |
| Staff Wages | $110K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$21.3M |
$11.6M |
$9.7M |
$42.3M |
| Dec 2027 |
$10.0M |
$12.9M |
$-2.9M |
$32.7M |
| Nov 2027 |
$11.4M |
$12.3M |
$-969K |
$35.6M |
| Oct 2027 |
$10.3M |
$14.0M |
$-3.7M |
$36.6M |
| Sep 2027 |
$8.8M |
$11.6M |
$-2.9M |
$40.3M |
| Aug 2027 |
$9.7M |
$11.4M |
$-1.7M |
$43.1M |
| Jul 2027 |
$10.0M |
$11.2M |
$-1.2M |
$44.8M |
| Jun 2027 |
$10.1M |
$12.1M |
$-1.9M |
$46.0M |
| May 2027 |
$8.8M |
$11.7M |
$-2.9M |
$48.0M |
| Apr 2027 |
$7.3M |
$10.4M |
$-3.1M |
$50.8M |
| Mar 2027 |
$8.2M |
$10.0M |
$-1.8M |
$53.9M |
| Feb 2027 |
$9.6M |
$10.0M |
$-411K |
$105.8M |