Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $0 |
| Sponsorship | $280K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $451K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.6M |
| Staff Wages | $116K |
| Transfer Amortization | $406K |
| Debt Interest | $0 |
| Loan Fees (Out) | $353K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$12.1M |
$6.9M |
$5.2M |
$31.0M |
| Mar 2028 |
$7.0M |
$5.1M |
$1.9M |
$27.9M |
| Feb 2028 |
$7.2M |
$5.1M |
$2.1M |
$25.8M |
| Jan 2028 |
$9.6M |
$8.6M |
$998K |
$23.3M |
| Dec 2027 |
$7.3M |
$7.5M |
$-169K |
$21.9M |
| Nov 2027 |
$7.2M |
$5.5M |
$1.7M |
$21.7M |
| Oct 2027 |
$7.1M |
$6.0M |
$1.1M |
$19.7M |
| Sep 2027 |
$8.1M |
$6.7M |
$1.4M |
$18.8M |
| Aug 2027 |
$7.5M |
$5.9M |
$1.6M |
$17.1M |
| Jul 2027 |
$8.0M |
$6.0M |
$2.0M |
$19.0M |
| Jun 2027 |
$7.5M |
$6.2M |
$1.3M |
$16.7M |
| May 2027 |
$11.5M |
$5.4M |
$6.2M |
$15.1M |