Income Breakdown
| TV Revenue | $642K |
| TV Placement Bonus | $99K |
| Matchday Revenue | $0 |
| Sponsorship | $9K |
| Merchandising | $52K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.1M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $696K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$4.9M |
$2.0M |
$3.0M |
$59.8M |
| Jan 2028 |
$5.5M |
$1.7M |
$3.7M |
$56.9M |
| Dec 2027 |
$4.9M |
$2.2M |
$2.7M |
$53.1M |
| Nov 2027 |
$5.0M |
$1.8M |
$3.1M |
$50.4M |
| Oct 2027 |
$5.0M |
$2.3M |
$2.7M |
$47.3M |
| Sep 2027 |
$6.4M |
$2.3M |
$4.0M |
$44.5M |
| Aug 2027 |
$5.1M |
$3.7M |
$1.4M |
$40.5M |
| Jul 2027 |
$5.2M |
$2.5M |
$2.7M |
$39.1M |
| Jun 2027 |
$5.2M |
$2.5M |
$2.7M |
$36.4M |
| May 2027 |
$5.3M |
$2.8M |
$2.5M |
$33.7M |
| Apr 2027 |
$5.3M |
$2.4M |
$2.9M |
$31.2M |
| Mar 2027 |
$5.2M |
$2.4M |
$2.8M |
$28.3M |