Income Breakdown
| TV Revenue | $4.6M |
| TV Placement Bonus | $2.3M |
| Matchday Revenue | $24K |
| Sponsorship | $73K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $22K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $45K |
| Transfer Amortization | $39K |
| Debt Interest | $0 |
| Loan Fees (Out) | $80K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$8.1M |
$4.4M |
$3.7M |
$80.6M |
| Jan 2028 |
$16.6M |
$3.8M |
$12.8M |
$76.8M |
| Dec 2027 |
$11.4M |
$4.0M |
$7.4M |
$64.2M |
| Nov 2027 |
$10.2M |
$4.7M |
$5.5M |
$56.7M |
| Oct 2027 |
$11.5M |
$5.1M |
$6.4M |
$51.2M |
| Sep 2027 |
$12.0M |
$4.8M |
$7.2M |
$44.8M |
| Aug 2027 |
$8.6M |
$6.3M |
$2.3M |
$37.5M |
| Jul 2027 |
$10.5M |
$4.0M |
$6.6M |
$37.1M |
| Jun 2027 |
$8.1M |
$3.2M |
$4.8M |
$31.3M |
| May 2027 |
$8.0M |
$4.2M |
$3.7M |
$26.5M |
| Apr 2027 |
$7.4M |
$3.0M |
$4.4M |
$22.8M |
| Mar 2027 |
$7.6M |
$3.4M |
$4.2M |
$18.3M |