Income Breakdown
| TV Revenue | $4.2M |
| TV Placement Bonus | $505K |
| Matchday Revenue | $2K |
| Sponsorship | $65K |
| Merchandising | $623K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $49K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $930K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$5.4M |
$3.1M |
$2.3M |
$48.2M |
| Mar 2028 |
$5.4M |
$3.4M |
$2.0M |
$45.9M |
| Feb 2028 |
$5.4M |
$2.7M |
$2.6M |
$43.9M |
| Jan 2028 |
$7.2M |
$2.7M |
$4.5M |
$41.3M |
| Dec 2027 |
$5.4M |
$3.0M |
$2.4M |
$36.8M |
| Nov 2027 |
$5.5M |
$2.7M |
$2.8M |
$34.3M |
| Oct 2027 |
$5.7M |
$3.6M |
$2.1M |
$31.5M |
| Sep 2027 |
$5.5M |
$3.2M |
$2.2M |
$29.4M |
| Aug 2027 |
$5.7M |
$3.2M |
$2.5M |
$27.1M |
| Jul 2027 |
$6.2M |
$3.1M |
$3.0M |
$24.7M |
| Jun 2027 |
$5.2M |
$3.1M |
$2.1M |
$21.6M |
| May 2027 |
$5.2M |
$3.2M |
$2.0M |
$19.5M |