Income Breakdown
| TV Revenue | $7.0M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $1.7M |
| Sponsorship | $542K |
| Merchandising | $8.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $869K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.5M |
| Staff Wages | $68K |
| Transfer Amortization | $48K |
| Debt Interest | $0 |
| Loan Fees (Out) | $2.1M |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$19.3M |
$10.5M |
$8.8M |
$8.3M |
| Jan 2028 |
$20.1M |
$8.7M |
$11.3M |
$65.1M |
| Dec 2027 |
$19.2M |
$8.3M |
$10.9M |
$53.7M |
| Nov 2027 |
$18.8M |
$8.4M |
$10.4M |
$42.8M |
| Oct 2027 |
$17.4M |
$13.3M |
$4.1M |
$32.3M |
| Sep 2027 |
$10.5M |
$8.4M |
$2.1M |
$28.2M |
| Aug 2027 |
$9.6M |
$6.0M |
$3.6M |
$67.4M |
| Jul 2027 |
$17.3M |
$6.0M |
$11.3M |
$66.1M |
| Jun 2027 |
$11.8M |
$6.9M |
$4.9M |
$54.8M |
| May 2027 |
$11.0M |
$7.7M |
$3.3M |
$49.9M |
| Apr 2027 |
$10.9M |
$10.4M |
$463K |
$46.5M |
| Mar 2027 |
$11.2M |
$6.8M |
$4.4M |
$46.1M |