Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $251K |
| Matchday Revenue | $292K |
| Sponsorship | $0 |
| Merchandising | $407K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $51K |
| Transfer Amortization | $9K |
| Debt Interest | $165K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$3.7M |
$3.6M |
$147K |
$-17.2M |
| Jan 2028 |
$3.6M |
$4.3M |
$-637K |
$-17.3M |
| Dec 2027 |
$3.4M |
$3.7M |
$-270K |
$-16.7M |
| Nov 2027 |
$3.1M |
$4.2M |
$-1.1M |
$-16.4M |
| Oct 2027 |
$4.0M |
$4.5M |
$-450K |
$-15.3M |
| Sep 2027 |
$1.0M |
$3.2M |
$-2.2M |
$-14.9M |
| Aug 2027 |
$960K |
$2.2M |
$-1.2M |
$-12.7M |
| Jul 2027 |
$969K |
$2.3M |
$-1.3M |
$-11.5M |
| Jun 2027 |
$2.0M |
$2.4M |
$-393K |
$-10.2M |
| May 2027 |
$974K |
$2.4M |
$-1.5M |
$-9.8M |
| Apr 2027 |
$977K |
$2.6M |
$-1.6M |
$-8.3M |
| Mar 2027 |
$1.2M |
$3.0M |
$-1.7M |
$-6.8M |