Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $619K |
| Matchday Revenue | $144K |
| Sponsorship | $42K |
| Merchandising | $439K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $19K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $36K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $15K |
| Facility Maintenance | $698K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$3.9M |
$1.9M |
$2.0M |
$14.9M |
| Feb 2028 |
$4.8M |
$1.9M |
$3.0M |
$12.9M |
| Jan 2028 |
$4.5M |
$1.7M |
$2.8M |
$9.9M |
| Dec 2027 |
$4.0M |
$1.6M |
$2.4M |
$7.1M |
| Nov 2027 |
$4.0M |
$1.6M |
$2.4M |
$4.7M |
| Oct 2027 |
$4.8M |
$1.9M |
$2.9M |
$2.3M |
| Sep 2027 |
$3.8M |
$2.8M |
$1.0M |
$31.9M |
| Aug 2027 |
$3.7M |
$1.3M |
$2.5M |
$31.4M |
| Jul 2027 |
$4.9M |
$1.3M |
$3.6M |
$28.9M |
| Jun 2027 |
$3.7M |
$1.3M |
$2.4M |
$25.3M |
| May 2027 |
$3.7M |
$1.3M |
$2.4M |
$22.9M |
| Apr 2027 |
$3.8M |
$1.3M |
$2.5M |
$20.5M |