Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $0 |
| Sponsorship | $153K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $57K |
| Transfer Amortization | $140K |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$4.9M |
$4.4M |
$452K |
$41.5M |
| Feb 2028 |
$4.9M |
$3.9M |
$990K |
$41.0M |
| Jan 2028 |
$5.3M |
$3.5M |
$1.8M |
$43.3M |
| Dec 2027 |
$5.1M |
$3.9M |
$1.2M |
$41.4M |
| Nov 2027 |
$5.0M |
$3.8M |
$1.2M |
$40.2M |
| Oct 2027 |
$5.0M |
$4.2M |
$747K |
$38.9M |
| Sep 2027 |
$20.6M |
$5.1M |
$15.5M |
$38.1M |
| Aug 2027 |
$6.3M |
$3.2M |
$3.0M |
$22.6M |
| Jul 2027 |
$4.6M |
$2.9M |
$1.7M |
$21.5M |
| Jun 2027 |
$6.4M |
$2.9M |
$3.5M |
$19.8M |
| May 2027 |
$4.7M |
$4.3M |
$385K |
$16.3M |
| Apr 2027 |
$4.7M |
$2.8M |
$1.9M |
$15.9M |