Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $966K |
| Matchday Revenue | $62K |
| Sponsorship | $56K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $226K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $42K |
| Transfer Amortization | $70K |
| Debt Interest | $0 |
| Loan Fees (Out) | $341K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$7.9M |
$4.2M |
$3.7M |
$54.0M |
| Jan 2028 |
$12.8M |
$4.1M |
$8.7M |
$50.3M |
| Dec 2027 |
$13.1M |
$4.1M |
$9.0M |
$41.5M |
| Nov 2027 |
$9.8M |
$3.7M |
$6.1M |
$32.4M |
| Oct 2027 |
$13.4M |
$5.5M |
$7.9M |
$26.2M |
| Sep 2027 |
$24.2M |
$3.9M |
$20.3M |
$18.2M |
| Aug 2027 |
$3.8M |
$2.4M |
$1.5M |
$-1.8M |
| Jul 2027 |
$4.6M |
$2.0M |
$2.6M |
$7.8M |
| Jun 2027 |
$3.7M |
$2.0M |
$1.8M |
$6.8M |
| May 2027 |
$1.9M |
$2.0M |
$-120K |
$5.0M |
| Apr 2027 |
$1.9M |
$1.8M |
$129K |
$5.1M |
| Mar 2027 |
$1.9M |
$2.7M |
$-711K |
$5.0M |