Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $14K |
| Sponsorship | $51K |
| Merchandising | $982K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $794K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.8M |
| Staff Wages | $39K |
| Transfer Amortization | $31K |
| Debt Interest | $0 |
| Loan Fees (Out) | $461K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$7.2M |
$8.5M |
$-1.3M |
$35.1M |
| Jan 2028 |
$7.9M |
$7.6M |
$305K |
$36.3M |
| Dec 2027 |
$7.5M |
$8.0M |
$-439K |
$36.0M |
| Nov 2027 |
$7.6M |
$8.0M |
$-401K |
$36.4M |
| Oct 2027 |
$7.1M |
$7.6M |
$-513K |
$36.8M |
| Sep 2027 |
$6.4M |
$3.8M |
$2.6M |
$37.3M |
| Aug 2027 |
$6.4M |
$3.3M |
$3.1M |
$34.6M |
| Jul 2027 |
$6.4M |
$2.7M |
$3.6M |
$55.2M |
| Jun 2027 |
$9.7M |
$2.6M |
$7.1M |
$51.9M |
| May 2027 |
$6.3M |
$3.1M |
$3.2M |
$44.8M |
| Apr 2027 |
$7.3M |
$2.7M |
$4.6M |
$41.5M |
| Mar 2027 |
$6.2M |
$2.9M |
$3.4M |
$36.9M |