Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $206K |
| Sponsorship | $178K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.0M |
| Staff Wages | $81K |
| Transfer Amortization | $31K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$5.6M |
$5.2M |
$458K |
$26.8M |
| Jan 2028 |
$10.5M |
$3.2M |
$7.3M |
$26.3M |
| Dec 2027 |
$8.6M |
$3.3M |
$5.3M |
$20.1M |
| Nov 2027 |
$7.2M |
$3.2M |
$4.0M |
$14.9M |
| Oct 2027 |
$9.7M |
$4.0M |
$5.7M |
$10.8M |
| Sep 2027 |
$8.8M |
$3.6M |
$5.2M |
$5.1M |
| Aug 2027 |
$5.9M |
$4.9M |
$1.0M |
$-108K |
| Jul 2027 |
$7.4M |
$4.2M |
$3.2M |
$-1.1M |
| Jun 2027 |
$5.9M |
$4.0M |
$2.0M |
$-4.0M |
| May 2027 |
$5.6M |
$4.2M |
$1.5M |
$-6.0M |
| Apr 2027 |
$5.8M |
$3.6M |
$2.2M |
$-7.4M |
| Mar 2027 |
$5.0M |
$3.6M |
$1.4M |
$-9.6M |