Income Breakdown
| TV Revenue | $840K |
| TV Placement Bonus | $152K |
| Matchday Revenue | $0 |
| Sponsorship | $57K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $37K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $511K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$2.3M |
$2.0M |
$275K |
$12.2M |
| Feb 2028 |
$2.3M |
$2.0M |
$338K |
$11.9M |
| Jan 2028 |
$4.1M |
$2.5M |
$1.6M |
$11.6M |
| Dec 2027 |
$2.4M |
$2.8M |
$-329K |
$10.0M |
| Nov 2027 |
$2.4M |
$2.1M |
$340K |
$10.4M |
| Oct 2027 |
$2.5M |
$2.4M |
$105K |
$10.0M |
| Sep 2027 |
$2.4M |
$3.0M |
$-604K |
$9.9M |
| Aug 2027 |
$2.5M |
$2.3M |
$151K |
$10.5M |
| Jul 2027 |
$2.4M |
$2.3M |
$177K |
$10.4M |
| Jun 2027 |
$2.6M |
$2.3M |
$279K |
$10.2M |
| May 2027 |
$2.7M |
$2.8M |
$-91K |
$9.9M |
| Apr 2027 |
$2.7M |
$2.1M |
$584K |
$10.0M |