Income Breakdown
| TV Revenue | $5.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $3.0M |
| Sponsorship | $0 |
| Merchandising | $476K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $9.0M |
| Staff Wages | $55K |
| Transfer Amortization | $188K |
| Debt Interest | $0 |
| Loan Fees (Out) | $71K |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$8.7M |
$11.6M |
$-2.9M |
$1.7M |
| Mar 2028 |
$10.6M |
$10.3M |
$309K |
$4.4M |
| Feb 2028 |
$9.2M |
$10.0M |
$-810K |
$3.9M |
| Jan 2028 |
$7.3M |
$9.4M |
$-2.1M |
$4.5M |
| Dec 2027 |
$10.1M |
$10.4M |
$-271K |
$6.5M |
| Nov 2027 |
$7.2M |
$9.6M |
$-2.4M |
$6.5M |
| Oct 2027 |
$7.9M |
$11.5M |
$-3.5M |
$8.7M |
| Sep 2027 |
$3.6M |
$10.2M |
$-6.6M |
$12.1M |
| Aug 2027 |
$5.7M |
$7.9M |
$-2.1M |
$18.5M |
| Jul 2027 |
$5.7M |
$7.6M |
$-1.9M |
$20.5M |
| Jun 2027 |
$16.0M |
$8.0M |
$7.9M |
$22.2M |
| May 2027 |
$11.2M |
$12.3M |
$-1.1M |
$14.1M |