Income Breakdown
| TV Revenue | $839K |
| TV Placement Bonus | $136K |
| Matchday Revenue | $1.2M |
| Sponsorship | $513K |
| Merchandising | $5.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $241K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $61K |
| Transfer Amortization | $293K |
| Debt Interest | $0 |
| Loan Fees (Out) | $36K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$8.7M |
$5.7M |
$3.0M |
$58.7M |
| Mar 2028 |
$9.7M |
$6.3M |
$3.4M |
$55.4M |
| Feb 2028 |
$9.0M |
$5.2M |
$3.7M |
$51.7M |
| Jan 2028 |
$9.3M |
$5.0M |
$4.3M |
$62.0M |
| Dec 2027 |
$9.6M |
$5.8M |
$3.8M |
$57.8M |
| Nov 2027 |
$10.4M |
$5.4M |
$5.0M |
$54.0M |
| Oct 2027 |
$8.8M |
$5.6M |
$3.2M |
$49.0M |
| Sep 2027 |
$8.2M |
$4.6M |
$3.6M |
$45.7M |
| Aug 2027 |
$11.7M |
$5.0M |
$6.7M |
$78.1M |
| Jul 2027 |
$18.2M |
$6.9M |
$11.3M |
$71.5M |
| Jun 2027 |
$9.5M |
$5.1M |
$4.4M |
$60.2M |
| May 2027 |
$10.0M |
$6.0M |
$4.0M |
$55.8M |