Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $2.2M |
| Matchday Revenue | $66K |
| Sponsorship | $414K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.6M |
| Staff Wages | $70K |
| Transfer Amortization | $98K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$11.1M |
$9.5M |
$1.6M |
$50.3M |
| Jan 2028 |
$10.7M |
$7.1M |
$3.6M |
$49.4M |
| Dec 2027 |
$11.2M |
$7.2M |
$4.0M |
$45.7M |
| Nov 2027 |
$11.5M |
$7.4M |
$4.1M |
$41.6M |
| Oct 2027 |
$10.0M |
$8.1M |
$1.9M |
$37.4M |
| Sep 2027 |
$10.3M |
$7.8M |
$2.6M |
$35.4M |
| Aug 2027 |
$11.1M |
$5.8M |
$5.3M |
$68.5M |
| Jul 2027 |
$10.2M |
$5.2M |
$5.0M |
$67.7M |
| Jun 2027 |
$19.6M |
$5.2M |
$14.4M |
$62.7M |
| May 2027 |
$10.3M |
$6.0M |
$4.3M |
$48.3M |
| Apr 2027 |
$10.4M |
$6.2M |
$4.3M |
$44.0M |
| Mar 2027 |
$10.7M |
$6.3M |
$4.4M |
$39.7M |