Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $290K |
| Matchday Revenue | $1.2M |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $8.4M |
| Staff Wages | $64K |
| Transfer Amortization | $269K |
| Debt Interest | $269K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$5.2M |
$10.7M |
$-5.5M |
$-48.4M |
| Jan 2028 |
$5.1M |
$12.2M |
$-7.1M |
$-43.1M |
| Dec 2027 |
$5.1M |
$11.9M |
$-6.8M |
$-36.3M |
| Nov 2027 |
$5.9M |
$10.3M |
$-4.4M |
$-29.7M |
| Oct 2027 |
$4.3M |
$10.9M |
$-6.6M |
$-25.6M |
| Sep 2027 |
$4.9M |
$10.8M |
$-5.9M |
$-19.3M |
| Aug 2027 |
$5.3M |
$8.8M |
$-3.5M |
$-4.6M |
| Jul 2027 |
$61.9M |
$8.6M |
$53.2M |
$-1.2M |
| Jun 2027 |
$13.8M |
$9.2M |
$4.6M |
$-54.5M |
| May 2027 |
$6.5M |
$12.3M |
$-5.8M |
$-59.2M |
| Apr 2027 |
$6.5M |
$9.8M |
$-3.3M |
$-53.5M |
| Mar 2027 |
$3.4M |
$9.9M |
$-6.6M |
$-50.2M |