Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $48K |
| Sponsorship | $227K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $18K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $54K |
| Transfer Amortization | $33K |
| Debt Interest | $0 |
| Loan Fees (Out) | $11K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$7.0M |
$4.2M |
$2.8M |
$66.0M |
| Feb 2028 |
$6.9M |
$5.2M |
$1.7M |
$63.2M |
| Jan 2028 |
$7.1M |
$4.3M |
$2.8M |
$61.7M |
| Dec 2027 |
$6.8M |
$4.9M |
$1.9M |
$58.9M |
| Nov 2027 |
$6.5M |
$4.5M |
$2.0M |
$56.9M |
| Oct 2027 |
$6.5M |
$5.2M |
$1.3M |
$54.9M |
| Sep 2027 |
$7.3M |
$5.6M |
$1.7M |
$53.6M |
| Aug 2027 |
$6.4M |
$4.0M |
$2.3M |
$51.9M |
| Jul 2027 |
$6.7M |
$3.6M |
$3.1M |
$75.1M |
| Jun 2027 |
$9.5M |
$3.8M |
$5.7M |
$72.5M |
| May 2027 |
$6.6M |
$4.2M |
$2.4M |
$66.8M |
| Apr 2027 |
$6.6M |
$3.5M |
$3.1M |
$64.4M |