Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.9M |
| Sponsorship | $0 |
| Merchandising | $542K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $54K |
| Transfer Amortization | $0 |
| Debt Interest | $274K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$4.8M |
$5.6M |
$-852K |
$-28.1M |
| Jan 2028 |
$4.2M |
$6.9M |
$-2.7M |
$-27.2M |
| Dec 2027 |
$5.7M |
$5.5M |
$220K |
$-24.6M |
| Nov 2027 |
$5.2M |
$5.2M |
$89K |
$-24.8M |
| Oct 2027 |
$5.3M |
$5.6M |
$-345K |
$-24.9M |
| Sep 2027 |
$2.6M |
$4.6M |
$-2.0M |
$-24.5M |
| Aug 2027 |
$2.7M |
$4.0M |
$-1.3M |
$22.5M |
| Jul 2027 |
$2.7M |
$4.0M |
$-1.3M |
$23.8M |
| Jun 2027 |
$4.7M |
$4.4M |
$317K |
$25.1M |
| May 2027 |
$36.6M |
$4.8M |
$31.8M |
$24.8M |
| Apr 2027 |
$4.4M |
$5.9M |
$-1.4M |
$-7.0M |
| Mar 2027 |
$5.4M |
$6.1M |
$-749K |
$-5.6M |