Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $458K |
| Matchday Revenue | $0 |
| Sponsorship | $241K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.9M |
| Staff Wages | $70K |
| Transfer Amortization | $167K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$6.5M |
$7.4M |
$-855K |
$18.0M |
| Feb 2028 |
$6.7M |
$4.6M |
$2.1M |
$25.9M |
| Jan 2028 |
$8.8M |
$4.6M |
$4.2M |
$23.7M |
| Dec 2027 |
$6.6M |
$5.0M |
$1.6M |
$19.3M |
| Nov 2027 |
$7.3M |
$4.7M |
$2.6M |
$17.5M |
| Oct 2027 |
$7.3M |
$7.4M |
$-102K |
$14.7M |
| Sep 2027 |
$8.0M |
$5.8M |
$2.2M |
$14.6M |
| Aug 2027 |
$8.1M |
$5.7M |
$2.4M |
$12.2M |
| Jul 2027 |
$7.6M |
$5.4M |
$2.1M |
$15.3M |
| Jun 2027 |
$8.9M |
$5.5M |
$3.3M |
$13.1M |
| May 2027 |
$9.4M |
$5.6M |
$3.8M |
$9.8M |
| Apr 2027 |
$7.7M |
$5.4M |
$2.4M |
$9.3M |