Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $607K |
| Matchday Revenue | $1.4M |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.9M |
| Staff Wages | $106K |
| Transfer Amortization | $42K |
| Debt Interest | $407K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$5.8M |
$7.3M |
$-1.5M |
$-42.6M |
| Jan 2028 |
$4.3M |
$8.9M |
$-4.6M |
$-41.2M |
| Dec 2027 |
$4.4M |
$7.5M |
$-3.0M |
$-36.6M |
| Nov 2027 |
$4.5M |
$7.3M |
$-2.8M |
$-33.6M |
| Oct 2027 |
$3.1M |
$9.8M |
$-6.7M |
$-30.8M |
| Sep 2027 |
$2.7M |
$6.8M |
$-4.1M |
$-24.1M |
| Aug 2027 |
$3.0M |
$7.9M |
$-5.0M |
$-20.1M |
| Jul 2027 |
$3.0M |
$5.6M |
$-2.6M |
$-15.2M |
| Jun 2027 |
$7.5M |
$5.4M |
$2.0M |
$-12.6M |
| May 2027 |
$3.0M |
$6.5M |
$-3.5M |
$-14.7M |
| Apr 2027 |
$3.3M |
$7.6M |
$-4.3M |
$-11.3M |
| Mar 2027 |
$4.5M |
$6.4M |
$-1.9M |
$-7.0M |