Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $380K |
| Sponsorship | $0 |
| Merchandising | $133K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $6.0M |
| Staff Wages | $61K |
| Transfer Amortization | $0 |
| Debt Interest | $159K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$5.0M |
$8.0M |
$-3.0M |
$-28.5M |
| Jan 2028 |
$4.5M |
$8.5M |
$-4.0M |
$-25.5M |
| Dec 2027 |
$5.0M |
$10.6M |
$-5.6M |
$-21.5M |
| Nov 2027 |
$5.0M |
$7.9M |
$-2.8M |
$-15.9M |
| Oct 2027 |
$4.6M |
$9.2M |
$-4.6M |
$-13.1M |
| Sep 2027 |
$3.9M |
$7.6M |
$-3.7M |
$-8.5M |
| Aug 2027 |
$6.4M |
$6.6M |
$-213K |
$-4.9M |
| Jul 2027 |
$6.3M |
$6.1M |
$247K |
$-4.7M |
| Jun 2027 |
$22.2M |
$6.4M |
$15.8M |
$-4.9M |
| May 2027 |
$6.8M |
$8.7M |
$-1.9M |
$-20.7M |
| Apr 2027 |
$6.1M |
$6.8M |
$-738K |
$-18.8M |
| Mar 2027 |
$5.7M |
$7.1M |
$-1.3M |
$-18.0M |