Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $292K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$3.4M |
$3.6M |
$-188K |
$-20.3M |
| Jan 2028 |
$5.9M |
$4.1M |
$1.8M |
$-20.1M |
| Dec 2027 |
$3.4M |
$3.1M |
$367K |
$-21.9M |
| Nov 2027 |
$3.4M |
$3.0M |
$447K |
$-22.3M |
| Oct 2027 |
$3.5M |
$3.9M |
$-411K |
$-22.7M |
| Sep 2027 |
$3.5M |
$3.9M |
$-427K |
$-22.3M |
| Aug 2027 |
$3.5M |
$3.7M |
$-269K |
$-21.9M |
| Jul 2027 |
$1.4M |
$3.0M |
$-1.6M |
$-21.6M |
| Jun 2027 |
$467K |
$3.3M |
$-2.9M |
$-20.0M |
| May 2027 |
$545K |
$2.7M |
$-2.1M |
$-17.1M |
| Apr 2027 |
$471K |
$2.6M |
$-2.2M |
$-15.0M |
| Mar 2027 |
$91K |
$3.0M |
$-2.9M |
$-12.9M |