Income Breakdown
| TV Revenue | $5.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $11.0M |
| Sponsorship | $0 |
| Merchandising | $542K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $9.9M |
| Staff Wages | $143K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $3.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$17.3M |
$13.6M |
$3.6M |
$36.4M |
| Jan 2028 |
$11.5M |
$13.6M |
$-2.1M |
$32.8M |
| Dec 2027 |
$16.4M |
$14.3M |
$2.0M |
$34.9M |
| Nov 2027 |
$13.0M |
$13.0M |
$52K |
$32.8M |
| Oct 2027 |
$5.8M |
$13.1M |
$-7.4M |
$32.8M |
| Sep 2027 |
$5.7M |
$15.3M |
$-9.5M |
$40.1M |
| Aug 2027 |
$5.8M |
$11.4M |
$-5.6M |
$49.7M |
| Jul 2027 |
$5.8M |
$8.5M |
$-2.7M |
$55.2M |
| Jun 2027 |
$25.1M |
$9.3M |
$15.8M |
$57.9M |
| May 2027 |
$11.9M |
$12.9M |
$-1.0M |
$42.1M |
| Apr 2027 |
$15.7M |
$11.1M |
$4.6M |
$43.1M |
| Mar 2027 |
$11.9M |
$11.5M |
$332K |
$38.5M |