Income Breakdown
| TV Revenue | $4.8M |
| TV Placement Bonus | $2.4M |
| Matchday Revenue | $0 |
| Sponsorship | $1.7M |
| Merchandising | $3.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $73K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $85K |
| Transfer Amortization | $430K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$12.3M |
$6.2M |
$6.1M |
$114.8M |
| Jan 2028 |
$22.8M |
$6.3M |
$16.5M |
$108.2M |
| Dec 2027 |
$15.8M |
$6.8M |
$9.0M |
$92.1M |
| Nov 2027 |
$14.7M |
$6.8M |
$7.8M |
$82.7M |
| Oct 2027 |
$17.0M |
$9.2M |
$7.8M |
$74.4M |
| Sep 2027 |
$16.2M |
$7.6M |
$8.5M |
$66.2M |
| Aug 2027 |
$13.8M |
$8.1M |
$5.7M |
$57.2M |
| Jul 2027 |
$15.2M |
$6.7M |
$8.6M |
$51.5M |
| Jun 2027 |
$13.4M |
$6.9M |
$6.5M |
$58.3M |
| May 2027 |
$13.8M |
$7.7M |
$6.1M |
$51.7M |
| Apr 2027 |
$13.4M |
$6.6M |
$6.8M |
$45.5M |
| Mar 2027 |
$12.0M |
$6.2M |
$5.8M |
$38.6M |