Income Breakdown
| TV Revenue | $222K |
| TV Placement Bonus | $45K |
| Matchday Revenue | $1.6M |
| Sponsorship | $93K |
| Merchandising | $3.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $573K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $30K |
| Transfer Amortization | $412K |
| Debt Interest | $0 |
| Loan Fees (Out) | $35K |
| Facility Maintenance | $955K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$5.8M |
$5.5M |
$328K |
$10.4M |
| Feb 2028 |
$6.7M |
$5.4M |
$1.3M |
$9.7M |
| Jan 2028 |
$5.5M |
$4.3M |
$1.2M |
$8.3M |
| Dec 2027 |
$5.3M |
$4.0M |
$1.3M |
$6.7M |
| Nov 2027 |
$5.9M |
$4.2M |
$1.7M |
$5.0M |
| Oct 2027 |
$5.2M |
$7.0M |
$-1.7M |
$2.8M |
| Sep 2027 |
$4.3M |
$4.4M |
$-26K |
$4.2M |
| Aug 2027 |
$4.0M |
$4.2M |
$-203K |
$3.8M |
| Jul 2027 |
$4.0M |
$2.8M |
$1.2M |
$11.6M |
| Jun 2027 |
$6.0M |
$3.4M |
$2.6M |
$10.2M |
| May 2027 |
$5.5M |
$4.0M |
$1.5M |
$7.4M |
| Apr 2027 |
$5.9M |
$4.2M |
$1.7M |
$5.6M |