Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $923K |
| Matchday Revenue | $101K |
| Sponsorship | $32K |
| Merchandising | $642K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $49K |
| Transfer Amortization | $10K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $742K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$3.8M |
$2.6M |
$1.2M |
$7.9M |
| Mar 2028 |
$4.1M |
$2.5M |
$1.5M |
$6.7M |
| Feb 2028 |
$3.6M |
$2.5M |
$1.1M |
$5.1M |
| Jan 2028 |
$4.6M |
$2.4M |
$2.2M |
$24.2M |
| Dec 2027 |
$3.6M |
$2.3M |
$1.4M |
$22.1M |
| Nov 2027 |
$3.6M |
$2.0M |
$1.6M |
$20.7M |
| Oct 2027 |
$3.7M |
$2.5M |
$1.2M |
$19.1M |
| Sep 2027 |
$3.8M |
$2.5M |
$1.3M |
$17.9M |
| Aug 2027 |
$4.2M |
$2.7M |
$1.5M |
$16.5M |
| Jul 2027 |
$3.9M |
$2.3M |
$1.6M |
$15.3M |
| Jun 2027 |
$4.1M |
$2.6M |
$1.5M |
$13.9M |
| May 2027 |
$4.3M |
$2.6M |
$1.7M |
$12.4M |