Income Breakdown
| TV Revenue | $846K |
| TV Placement Bonus | $298K |
| Matchday Revenue | $604K |
| Sponsorship | $486K |
| Merchandising | $7.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $770K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.6M |
| Staff Wages | $75K |
| Transfer Amortization | $878K |
| Debt Interest | $0 |
| Loan Fees (Out) | $3.0M |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$10.8M |
$11.2M |
$-399K |
$8.1M |
| Jan 2028 |
$9.7M |
$8.0M |
$1.7M |
$10.2M |
| Dec 2027 |
$9.8M |
$8.8M |
$1.0M |
$7.6M |
| Nov 2027 |
$9.1M |
$7.9M |
$1.2M |
$5.7M |
| Oct 2027 |
$9.3M |
$8.0M |
$1.4M |
$3.6M |
| Sep 2027 |
$9.4M |
$8.1M |
$1.3M |
$1.4M |
| Aug 2027 |
$21.8M |
$7.5M |
$14.3M |
$-754K |
| Jul 2027 |
$15.8M |
$5.7M |
$10.1M |
$-1.8M |
| Jun 2027 |
$9.8M |
$9.9M |
$-70K |
$4.5M |
| May 2027 |
$9.9M |
$8.5M |
$1.4M |
$4.3M |
| Apr 2027 |
$9.6M |
$7.2M |
$2.4M |
$2.6M |
| Mar 2027 |
$10.3M |
$6.7M |
$3.5M |
$-117K |