Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $0 |
| Sponsorship | $25K |
| Merchandising | $705K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $46K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $750K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$3.5M |
$1.8M |
$1.7M |
$43.5M |
| Jan 2028 |
$3.7M |
$2.0M |
$1.7M |
$41.8M |
| Dec 2027 |
$3.5M |
$1.8M |
$1.7M |
$40.1M |
| Nov 2027 |
$4.4M |
$1.7M |
$2.7M |
$38.4M |
| Oct 2027 |
$3.3M |
$2.4M |
$906K |
$35.7M |
| Sep 2027 |
$19.6M |
$2.2M |
$17.4M |
$34.8M |
| Aug 2027 |
$3.4M |
$2.3M |
$1.1M |
$17.3M |
| Jul 2027 |
$3.5M |
$2.1M |
$1.3M |
$16.2M |
| Jun 2027 |
$3.2M |
$2.1M |
$1.0M |
$14.9M |
| May 2027 |
$3.1M |
$2.0M |
$1.1M |
$13.9M |
| Apr 2027 |
$3.1M |
$1.7M |
$1.3M |
$12.8M |
| Mar 2027 |
$3.6M |
$1.7M |
$1.9M |
$11.4M |