Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $1.2M |
| Sponsorship | $1.7M |
| Merchandising | $6.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $998K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $10.6M |
| Staff Wages | $145K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $388K |
| Facility Maintenance | $2.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$28.4M |
$13.7M |
$14.7M |
$104.8M |
| Jan 2028 |
$16.7M |
$12.0M |
$4.7M |
$90.2M |
| Dec 2027 |
$15.5M |
$12.2M |
$3.3M |
$85.5M |
| Nov 2027 |
$15.3M |
$15.6M |
$-240K |
$82.2M |
| Oct 2027 |
$15.2M |
$15.3M |
$-74K |
$82.4M |
| Sep 2027 |
$41.6M |
$14.4M |
$27.3M |
$82.5M |
| Aug 2027 |
$16.5M |
$9.3M |
$7.2M |
$105.9M |
| Jul 2027 |
$21.7M |
$9.9M |
$11.8M |
$98.7M |
| Jun 2027 |
$29.6M |
$10.5M |
$19.1M |
$86.9M |
| May 2027 |
$14.7M |
$24.6M |
$-9.9M |
$67.8M |
| Apr 2027 |
$17.5M |
$13.7M |
$3.8M |
$77.6M |
| Mar 2027 |
$17.9M |
$14.3M |
$3.6M |
$73.8M |