Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $339K |
| Sponsorship | $766K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $130K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $82K |
| Transfer Amortization | $412K |
| Debt Interest | $0 |
| Loan Fees (Out) | $40K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$9.3M |
$6.6M |
$2.8M |
$64.6M |
| Jan 2028 |
$9.8M |
$6.1M |
$3.8M |
$67.3M |
| Dec 2027 |
$10.5M |
$6.8M |
$3.7M |
$63.1M |
| Nov 2027 |
$9.3M |
$5.7M |
$3.6M |
$58.9M |
| Oct 2027 |
$9.5M |
$7.2M |
$2.3M |
$54.9M |
| Sep 2027 |
$36.4M |
$6.6M |
$29.8M |
$52.2M |
| Aug 2027 |
$8.6M |
$5.6M |
$3.1M |
$26.7M |
| Jul 2027 |
$8.1M |
$4.8M |
$3.3M |
$47.5M |
| Jun 2027 |
$12.1M |
$4.5M |
$7.6M |
$47.1M |
| May 2027 |
$8.0M |
$5.5M |
$2.5M |
$39.3M |
| Apr 2027 |
$8.2M |
$4.6M |
$3.6M |
$36.5M |
| Mar 2027 |
$8.3M |
$5.6M |
$2.8M |
$32.7M |