Income Breakdown
| TV Revenue | $203K |
| TV Placement Bonus | $48K |
| Matchday Revenue | $15K |
| Sponsorship | $88K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $155K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $35K |
| Transfer Amortization | $148K |
| Debt Interest | $16K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $310K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$1.5M |
$1.6M |
$-21K |
$-3.5M |
| Feb 2028 |
$1.6M |
$2.2M |
$-602K |
$-3.6M |
| Jan 2028 |
$1.5M |
$1.5M |
$-56K |
$-3.2M |
| Dec 2027 |
$1.6M |
$1.6M |
$-16K |
$-3.3M |
| Nov 2027 |
$1.7M |
$1.6M |
$31K |
$-3.4M |
| Oct 2027 |
$1.7M |
$2.5M |
$-824K |
$-3.6M |
| Sep 2027 |
$1.6M |
$1.5M |
$67K |
$-2.9M |
| Aug 2027 |
$1.8M |
$1.7M |
$80K |
$-3.1M |
| Jul 2027 |
$1.5M |
$1.1M |
$458K |
$-3.2M |
| Jun 2027 |
$1.8M |
$1.3M |
$538K |
$625K |
| May 2027 |
$1.7M |
$1.3M |
$395K |
$1.9M |
| Apr 2027 |
$1.6M |
$1.6M |
$22K |
$2.3M |