Income Breakdown
| TV Revenue | $6.2M |
| TV Placement Bonus | $500K |
| Matchday Revenue | $0 |
| Sponsorship | $435K |
| Merchandising | $4.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $198K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $10.1M |
| Staff Wages | $66K |
| Transfer Amortization | $63K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$11.5M |
$12.1M |
$-557K |
$111.4M |
| Jan 2028 |
$18.4M |
$6.6M |
$11.8M |
$111.9M |
| Dec 2027 |
$11.6M |
$7.2M |
$4.4M |
$100.3M |
| Nov 2027 |
$12.5M |
$7.1M |
$5.4M |
$95.9M |
| Oct 2027 |
$13.3M |
$9.0M |
$4.3M |
$90.5M |
| Sep 2027 |
$13.5M |
$7.5M |
$5.9M |
$86.2M |
| Aug 2027 |
$18.6M |
$7.9M |
$10.7M |
$80.2M |
| Jul 2027 |
$13.9M |
$7.7M |
$6.2M |
$69.5M |
| Jun 2027 |
$12.9M |
$7.7M |
$5.3M |
$64.2M |
| May 2027 |
$12.6M |
$7.9M |
$4.7M |
$58.9M |
| Apr 2027 |
$13.7M |
$7.5M |
$6.1M |
$54.2M |
| Mar 2027 |
$15.1M |
$9.3M |
$5.8M |
$48.0M |