Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $397K |
| Matchday Revenue | $0 |
| Sponsorship | $45K |
| Merchandising | $801K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $55K |
| Transfer Amortization | $13K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $832K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$4.2M |
$2.6M |
$1.7M |
$31.2M |
| Feb 2028 |
$4.4M |
$3.0M |
$1.4M |
$29.5M |
| Jan 2028 |
$4.5M |
$3.0M |
$1.5M |
$28.0M |
| Dec 2027 |
$4.5M |
$3.2M |
$1.4M |
$26.6M |
| Nov 2027 |
$4.9M |
$3.0M |
$2.0M |
$25.2M |
| Oct 2027 |
$5.1M |
$3.3M |
$1.8M |
$23.2M |
| Sep 2027 |
$5.5M |
$2.9M |
$2.5M |
$21.4M |
| Aug 2027 |
$4.5M |
$2.6M |
$1.9M |
$18.8M |
| Jul 2027 |
$4.5M |
$2.3M |
$2.2M |
$30.1M |
| Jun 2027 |
$6.5M |
$2.4M |
$4.1M |
$28.3M |
| May 2027 |
$4.5M |
$2.6M |
$1.9M |
$24.2M |
| Apr 2027 |
$4.5M |
$2.4M |
$2.2M |
$22.3M |