Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $690K |
| Matchday Revenue | $163K |
| Sponsorship | $753K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.1M |
| Staff Wages | $86K |
| Transfer Amortization | $119K |
| Debt Interest | $0 |
| Loan Fees (Out) | $223K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$9.2M |
$7.1M |
$2.1M |
$109.7M |
| Jan 2028 |
$8.7M |
$6.4M |
$2.3M |
$107.7M |
| Dec 2027 |
$8.3M |
$6.4M |
$1.9M |
$105.2M |
| Nov 2027 |
$8.1M |
$6.6M |
$1.5M |
$103.2M |
| Oct 2027 |
$8.4M |
$7.2M |
$1.3M |
$101.6M |
| Sep 2027 |
$11.8M |
$6.2M |
$5.7M |
$100.2M |
| Aug 2027 |
$16.9M |
$6.0M |
$10.9M |
$97.2M |
| Jul 2027 |
$9.7M |
$5.0M |
$4.7M |
$101.4M |
| Jun 2027 |
$16.2M |
$4.7M |
$11.5M |
$96.6M |
| May 2027 |
$8.8M |
$4.6M |
$4.2M |
$85.1M |
| Apr 2027 |
$9.8M |
$4.6M |
$5.2M |
$80.8M |
| Mar 2027 |
$8.8M |
$5.5M |
$3.3M |
$75.6M |