Income Breakdown
| TV Revenue | $464K |
| TV Placement Bonus | $168K |
| Matchday Revenue | $0 |
| Sponsorship | $54K |
| Merchandising | $622K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $415K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$4.7M |
$1.6M |
$3.1M |
$977K |
| Feb 2028 |
$1.3M |
$1.6M |
$-284K |
$-2.0M |
| Jan 2028 |
$1.3M |
$2.0M |
$-655K |
$-1.7M |
| Dec 2027 |
$1.9M |
$1.8M |
$64K |
$-1.0M |
| Nov 2027 |
$1.5M |
$2.0M |
$-444K |
$-1.1M |
| Oct 2027 |
$1.5M |
$1.9M |
$-413K |
$-635K |
| Sep 2027 |
$1.4M |
$1.9M |
$-438K |
$-222K |
| Aug 2027 |
$1.3M |
$1.8M |
$-497K |
$216K |
| Jul 2027 |
$1.4M |
$1.8M |
$-376K |
$713K |
| Jun 2027 |
$1.4M |
$1.8M |
$-397K |
$1.1M |
| May 2027 |
$1.5M |
$2.6M |
$-1.1M |
$1.5M |
| Apr 2027 |
$1.4M |
$1.6M |
$-194K |
$2.6M |