Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $263K |
| Matchday Revenue | $0 |
| Sponsorship | $30K |
| Merchandising | $208K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $18K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1000K |
| Staff Wages | $37K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $475K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$2.4M |
$1.5M |
$908K |
$15.0M |
| Feb 2028 |
$2.4M |
$2.3M |
$164K |
$14.1M |
| Jan 2028 |
$2.5M |
$1.5M |
$1.0M |
$14.0M |
| Dec 2027 |
$2.8M |
$1.7M |
$1.1M |
$12.9M |
| Nov 2027 |
$2.6M |
$1.8M |
$822K |
$11.8M |
| Oct 2027 |
$2.6M |
$1.7M |
$846K |
$11.0M |
| Sep 2027 |
$3.4M |
$3.2M |
$185K |
$10.1M |
| Aug 2027 |
$2.4M |
$1.8M |
$571K |
$9.9M |
| Jul 2027 |
$2.4M |
$1.4M |
$950K |
$9.4M |
| Jun 2027 |
$2.7M |
$1.4M |
$1.3M |
$8.4M |
| May 2027 |
$2.3M |
$1.6M |
$763K |
$7.3M |
| Apr 2027 |
$2.3M |
$1.9M |
$412K |
$6.5M |