Income Breakdown
| TV Revenue | $6.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
Expense Breakdown
| Player Wages | $21.2M |
| Staff Wages | $93K |
| Transfer Amortization | $394K |
| Debt Interest | $44K |
| Loan Fees (Out) | $570K |
| Facility Maintenance | $225K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$6.5M |
$22.5M |
$-16.1M |
$-12.9M |
| Mar 2028 |
$6.6M |
$20.0M |
$-13.4M |
$2.8M |
| Feb 2028 |
$6.9M |
$16.2M |
$-9.3M |
$15.8M |
| Jan 2028 |
$7.0M |
$15.3M |
$-8.3M |
$24.7M |
| Dec 2027 |
$6.7M |
$15.1M |
$-8.4M |
$32.6M |
| Nov 2027 |
$6.8M |
$16.3M |
$-9.4M |
$40.6M |
| Oct 2027 |
$6.3M |
$15.9M |
$-9.6M |
$49.7M |
| Sep 2027 |
$25.5M |
$16.1M |
$9.4M |
$58.9M |
| Aug 2027 |
$11.2M |
$12.0M |
$-804K |
$49.1M |
| Jul 2027 |
$9.4M |
$11.0M |
$-1.6M |
$49.5M |
| Jun 2027 |
$49.8M |
$11.8M |
$38.1M |
$50.7M |
| May 2027 |
$8.1M |
$18.7M |
$-10.7M |
$12.3M |