Income Breakdown
| TV Revenue | $4.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $34K |
| Transfer Amortization | $0 |
| Debt Interest | $44K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$4.9M |
$4.0M |
$869K |
$-8.1M |
| Jan 2028 |
$10.2M |
$3.8M |
$6.4M |
$-9.0M |
| Dec 2027 |
$4.9M |
$3.9M |
$988K |
$-15.4M |
| Nov 2027 |
$4.9M |
$3.5M |
$1.4M |
$-16.4M |
| Oct 2027 |
$5.0M |
$4.3M |
$696K |
$-17.8M |
| Sep 2027 |
$5.0M |
$4.3M |
$788K |
$-18.5M |
| Aug 2027 |
$4.6M |
$4.6M |
$-25K |
$-19.3M |
| Jul 2027 |
$2.0M |
$3.1M |
$-1.1M |
$-19.2M |
| Jun 2027 |
$2.0M |
$3.3M |
$-1.3M |
$-18.1M |
| May 2027 |
$526K |
$2.8M |
$-2.3M |
$-16.8M |
| Apr 2027 |
$589K |
$2.8M |
$-2.2M |
$-14.5M |
| Mar 2027 |
$119K |
$3.3M |
$-3.2M |
$-12.4M |