Income Breakdown
| TV Revenue | $5.0M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $323K |
| Sponsorship | $326K |
| Merchandising | $3.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1.1M |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.9M |
| Staff Wages | $89K |
| Transfer Amortization | $285K |
| Debt Interest | $0 |
| Loan Fees (Out) | $655K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$33.6M |
$11.8M |
$21.8M |
$93.3M |
| Jan 2028 |
$10.6M |
$6.5M |
$4.1M |
$71.2M |
| Dec 2027 |
$10.1M |
$6.7M |
$3.5M |
$66.8M |
| Nov 2027 |
$12.7M |
$6.5M |
$6.2M |
$63.0M |
| Oct 2027 |
$10.5M |
$7.9M |
$2.6M |
$56.6M |
| Sep 2027 |
$13.0M |
$10.3M |
$2.7M |
$53.6M |
| Aug 2027 |
$11.3M |
$6.2M |
$5.1M |
$63.2M |
| Jul 2027 |
$11.6M |
$5.8M |
$5.8M |
$91.7M |
| Jun 2027 |
$22.6M |
$5.8M |
$16.9M |
$85.8M |
| May 2027 |
$11.2M |
$8.7M |
$2.5M |
$68.8M |
| Apr 2027 |
$11.3M |
$5.8M |
$5.5M |
$66.2M |
| Mar 2027 |
$11.3M |
$6.3M |
$5.0M |
$60.6M |