Income Breakdown
| TV Revenue | $508K |
| TV Placement Bonus | $260K |
| Matchday Revenue | $0 |
| Sponsorship | $55K |
| Merchandising | $948K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $3.0M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $56K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $878K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$4.7M |
$2.9M |
$1.8M |
$33.3M |
| Jan 2028 |
$6.0M |
$2.6M |
$3.3M |
$31.5M |
| Dec 2027 |
$4.7M |
$2.6M |
$2.1M |
$28.2M |
| Nov 2027 |
$4.8M |
$2.6M |
$2.2M |
$26.1M |
| Oct 2027 |
$4.8M |
$3.6M |
$1.2M |
$23.9M |
| Sep 2027 |
$4.8M |
$3.7M |
$1.1M |
$22.7M |
| Aug 2027 |
$5.6M |
$3.5M |
$2.1M |
$21.6M |
| Jul 2027 |
$4.8M |
$3.3M |
$1.5M |
$19.5M |
| Jun 2027 |
$4.7M |
$3.4M |
$1.3M |
$18.3M |
| May 2027 |
$4.7M |
$4.2M |
$446K |
$17.0M |
| Apr 2027 |
$4.6M |
$2.8M |
$1.9M |
$16.5M |
| Mar 2027 |
$8.2M |
$3.3M |
$4.8M |
$14.7M |