Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $9K |
| Sponsorship | $55K |
| Merchandising | $680K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $81K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $42K |
| Transfer Amortization | $21K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1000K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$6.3M |
$3.1M |
$3.2M |
$35.9M |
| Feb 2028 |
$6.5M |
$3.7M |
$2.8M |
$32.6M |
| Jan 2028 |
$6.8M |
$3.0M |
$3.7M |
$29.8M |
| Dec 2027 |
$6.6M |
$3.3M |
$3.3M |
$26.1M |
| Nov 2027 |
$6.6M |
$3.2M |
$3.4M |
$22.8M |
| Oct 2027 |
$6.4M |
$3.3M |
$3.1M |
$19.4M |
| Sep 2027 |
$6.5M |
$4.8M |
$1.7M |
$16.3M |
| Aug 2027 |
$5.0M |
$2.6M |
$2.4M |
$14.6M |
| Jul 2027 |
$5.1M |
$2.2M |
$2.8M |
$27.2M |
| Jun 2027 |
$6.2M |
$2.5M |
$3.7M |
$25.3M |
| May 2027 |
$5.0M |
$2.4M |
$2.5M |
$21.6M |
| Apr 2027 |
$5.0M |
$2.3M |
$2.7M |
$19.0M |