Income Breakdown
| TV Revenue | $691K |
| TV Placement Bonus | $401K |
| Matchday Revenue | $0 |
| Sponsorship | $89K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $32K |
| Transfer Amortization | $12K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $681K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$2.9M |
$2.3M |
$652K |
$3.5M |
| Feb 2028 |
$2.9M |
$2.1M |
$855K |
$2.9M |
| Jan 2028 |
$3.5M |
$3.6M |
$-135K |
$2.0M |
| Dec 2027 |
$2.3M |
$2.6M |
$-266K |
$2.3M |
| Nov 2027 |
$2.3M |
$1.9M |
$378K |
$2.6M |
| Oct 2027 |
$2.3M |
$2.5M |
$-277K |
$2.2M |
| Sep 2027 |
$2.4M |
$2.1M |
$246K |
$2.5M |
| Aug 2027 |
$2.3M |
$2.7M |
$-381K |
$2.2M |
| Jul 2027 |
$2.5M |
$2.4M |
$170K |
$2.7M |
| Jun 2027 |
$2.3M |
$2.4M |
$-147K |
$2.5M |
| May 2027 |
$2.2M |
$3.2M |
$-1.0M |
$2.6M |
| Apr 2027 |
$2.5M |
$2.4M |
$71K |
$3.6M |