Income Breakdown
| TV Revenue | $583K |
| TV Placement Bonus | $32K |
| Matchday Revenue | $27K |
| Sponsorship | $67K |
| Merchandising | $725K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $3.5M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $50K |
| Transfer Amortization | $16K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $853K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$4.9M |
$2.8M |
$2.1M |
$35.2M |
| Feb 2028 |
$5.7M |
$2.5M |
$3.2M |
$33.1M |
| Jan 2028 |
$7.6M |
$2.5M |
$5.1M |
$41.9M |
| Dec 2027 |
$5.9M |
$2.2M |
$3.7M |
$37.2M |
| Nov 2027 |
$6.1M |
$2.4M |
$3.7M |
$33.5M |
| Oct 2027 |
$6.0M |
$2.9M |
$3.1M |
$29.9M |
| Sep 2027 |
$7.0M |
$3.2M |
$3.8M |
$26.8M |
| Aug 2027 |
$5.9M |
$2.6M |
$3.3M |
$23.0M |
| Jul 2027 |
$6.0M |
$2.6M |
$3.5M |
$19.7M |
| Jun 2027 |
$5.9M |
$2.5M |
$3.5M |
$16.5M |
| May 2027 |
$6.1M |
$2.5M |
$3.6M |
$13.0M |
| Apr 2027 |
$6.0M |
$2.4M |
$3.5M |
$9.4M |