Income Breakdown
| TV Revenue | $489K |
| TV Placement Bonus | $178K |
| Matchday Revenue | $0 |
| Sponsorship | $682 |
| Merchandising | $57K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $681K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $7K |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $264K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$725K |
$970K |
$-245K |
$-1.7M |
| Feb 2028 |
$817K |
$1.0M |
$-218K |
$-1.5M |
| Jan 2028 |
$820K |
$767K |
$53K |
$-1.3M |
| Dec 2027 |
$899K |
$751K |
$147K |
$-1.3M |
| Nov 2027 |
$852K |
$757K |
$95K |
$-1.5M |
| Oct 2027 |
$882K |
$1.2M |
$-330K |
$-1.6M |
| Sep 2027 |
$903K |
$1.4M |
$-479K |
$-1.2M |
| Aug 2027 |
$872K |
$919K |
$-47K |
$-747K |
| Jul 2027 |
$929K |
$978K |
$-49K |
$-700K |
| Jun 2027 |
$824K |
$970K |
$-146K |
$-650K |
| May 2027 |
$797K |
$1.1M |
$-254K |
$-505K |
| Apr 2027 |
$835K |
$854K |
$-19K |
$-250K |