Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $775K |
| Matchday Revenue | $776K |
| Sponsorship | $380K |
| Merchandising | $3.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $627K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $92K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $221K |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$12.1M |
$5.7M |
$6.4M |
$122.4M |
| Jan 2028 |
$12.6M |
$5.5M |
$7.1M |
$141.9M |
| Dec 2027 |
$12.7M |
$6.2M |
$6.5M |
$134.8M |
| Nov 2027 |
$12.1M |
$6.7M |
$5.4M |
$128.3M |
| Oct 2027 |
$12.2M |
$9.9M |
$2.3M |
$122.9M |
| Sep 2027 |
$12.5M |
$5.1M |
$7.4M |
$120.6M |
| Aug 2027 |
$11.7M |
$4.8M |
$6.9M |
$138.6M |
| Jul 2027 |
$12.2M |
$4.5M |
$7.7M |
$131.7M |
| Jun 2027 |
$19.4M |
$4.5M |
$14.8M |
$124.0M |
| May 2027 |
$12.7M |
$6.2M |
$6.4M |
$109.2M |
| Apr 2027 |
$14.1M |
$4.9M |
$9.1M |
$102.7M |
| Mar 2027 |
$13.9M |
$4.9M |
$9.0M |
$93.6M |