Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $0 |
| Sponsorship | $295K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $82K |
| Transfer Amortization | $77K |
| Debt Interest | $0 |
| Loan Fees (Out) | $79K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$9.6M |
$5.2M |
$4.3M |
$65.4M |
| Mar 2028 |
$9.6M |
$6.2M |
$3.4M |
$61.0M |
| Feb 2028 |
$17.1M |
$5.9M |
$11.2M |
$57.5M |
| Jan 2028 |
$10.2M |
$5.3M |
$4.8M |
$46.3M |
| Dec 2027 |
$9.4M |
$5.6M |
$3.8M |
$41.3M |
| Nov 2027 |
$8.6M |
$5.7M |
$3.0M |
$37.5M |
| Oct 2027 |
$9.0M |
$6.2M |
$2.9M |
$34.4M |
| Sep 2027 |
$9.0M |
$7.0M |
$1.9M |
$31.5M |
| Aug 2027 |
$8.4M |
$5.0M |
$3.4M |
$29.6M |
| Jul 2027 |
$11.8M |
$4.7M |
$7.2M |
$42.7M |
| Jun 2027 |
$7.9M |
$4.7M |
$3.2M |
$36.6M |
| May 2027 |
$15.9M |
$4.9M |
$11.1M |
$33.4M |