Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $11K |
| Sponsorship | $58K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $31K |
| Transfer Amortization | $74K |
| Debt Interest | $0 |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$6.8M |
$5.4M |
$1.4M |
$35.9M |
| Feb 2028 |
$6.1M |
$5.1M |
$996K |
$34.4M |
| Jan 2028 |
$6.7M |
$4.7M |
$1.9M |
$33.4M |
| Dec 2027 |
$7.2M |
$5.3M |
$1.9M |
$31.4M |
| Nov 2027 |
$7.0M |
$4.8M |
$2.2M |
$29.4M |
| Oct 2027 |
$6.5M |
$5.6M |
$877K |
$27.1M |
| Sep 2027 |
$7.6M |
$5.1M |
$2.5M |
$26.2M |
| Aug 2027 |
$7.1M |
$4.3M |
$2.8M |
$23.6M |
| Jul 2027 |
$14.8M |
$4.3M |
$10.5M |
$42.1M |
| Jun 2027 |
$12.6M |
$3.9M |
$8.7M |
$31.6M |
| May 2027 |
$7.0M |
$4.4M |
$2.6M |
$22.9M |
| Apr 2027 |
$6.9M |
$3.8M |
$3.1M |
$20.2M |