Income Breakdown
| TV Revenue | $761K |
| TV Placement Bonus | $39K |
| Matchday Revenue | $44K |
| Sponsorship | $90K |
| Merchandising | $1.2M |
| 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 | $43K |
| Transfer Amortization | $14K |
| Debt Interest | $11K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $450K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$2.1M |
$1.5M |
$575K |
$-2.4M |
| Feb 2028 |
$2.1M |
$2.7M |
$-524K |
$-2.9M |
| Jan 2028 |
$2.2M |
$1.9M |
$310K |
$-2.4M |
| Dec 2027 |
$2.2M |
$2.0M |
$195K |
$-2.8M |
| Nov 2027 |
$2.4M |
$2.1M |
$346K |
$-3.0M |
| Oct 2027 |
$2.5M |
$2.4M |
$91K |
$-3.3M |
| Sep 2027 |
$2.5M |
$2.8M |
$-321K |
$-3.4M |
| Aug 2027 |
$2.5M |
$1.4M |
$1.1M |
$9.6M |
| Jul 2027 |
$2.3M |
$1.4M |
$934K |
$9.2M |
| Jun 2027 |
$3.4M |
$1.4M |
$2.0M |
$8.3M |
| May 2027 |
$2.4M |
$1.7M |
$632K |
$6.2M |
| Apr 2027 |
$2.4M |
$1.5M |
$828K |
$5.6M |