Income Breakdown
| TV Revenue | $763K |
| TV Placement Bonus | $258K |
| Matchday Revenue | $82K |
| Sponsorship | $424K |
| Merchandising | $3.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $152K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $64K |
| Transfer Amortization | $61K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$5.8M |
$4.3M |
$1.5M |
$39.2M |
| Jan 2028 |
$5.6M |
$3.3M |
$2.3M |
$37.7M |
| Dec 2027 |
$5.5M |
$4.1M |
$1.4M |
$35.3M |
| Nov 2027 |
$5.5M |
$3.4M |
$2.1M |
$33.9M |
| Oct 2027 |
$5.6M |
$3.6M |
$2.0M |
$31.7M |
| Sep 2027 |
$5.6M |
$7.3M |
$-1.6M |
$29.6M |
| Aug 2027 |
$5.6M |
$3.8M |
$1.8M |
$31.2M |
| Jul 2027 |
$5.6M |
$3.1M |
$2.5M |
$29.7M |
| Jun 2027 |
$7.0M |
$3.0M |
$4.1M |
$27.4M |
| May 2027 |
$5.7M |
$3.9M |
$1.8M |
$23.2M |
| Apr 2027 |
$5.7M |
$3.0M |
$2.7M |
$21.4M |
| Mar 2027 |
$5.9M |
$3.2M |
$2.7M |
$18.7M |