Income Breakdown
| TV Revenue | $840K |
| TV Placement Bonus | $359K |
| Matchday Revenue | $850K |
| Sponsorship | $469K |
| Merchandising | $7.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.6M |
| Prize Money | $0 |
| Loan Fees (In) | $193K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.5M |
| Staff Wages | $70K |
| Transfer Amortization | $284K |
| Debt Interest | $0 |
| Loan Fees (Out) | $418K |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$24.4M |
$11.5M |
$12.9M |
$146.6M |
| Jan 2028 |
$15.2M |
$9.1M |
$6.1M |
$133.4M |
| Dec 2027 |
$14.8M |
$11.8M |
$3.0M |
$127.0M |
| Nov 2027 |
$14.6M |
$9.5M |
$5.0M |
$123.7M |
| Oct 2027 |
$13.9M |
$9.2M |
$4.7M |
$118.3M |
| Sep 2027 |
$19.9M |
$10.4M |
$9.4M |
$113.3M |
| Aug 2027 |
$25.1M |
$8.1M |
$17.0M |
$105.5M |
| Jul 2027 |
$18.7M |
$8.5M |
$10.2M |
$93.9M |
| Jun 2027 |
$23.8M |
$8.6M |
$15.2M |
$85.8M |
| May 2027 |
$16.6M |
$14.8M |
$1.7M |
$70.5M |
| Apr 2027 |
$16.8M |
$9.4M |
$7.4M |
$68.8M |
| Mar 2027 |
$17.3M |
$9.7M |
$7.7M |
$61.3M |