Income Breakdown
| TV Revenue | $5.0M |
| TV Placement Bonus | $2.3M |
| Matchday Revenue | $92K |
| Sponsorship | $292K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $48K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $78K |
| Transfer Amortization | $14K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$9.5M |
$4.7M |
$4.9M |
$231.0M |
| Mar 2028 |
$9.2M |
$4.3M |
$4.9M |
$226.1M |
| Feb 2028 |
$9.4M |
$4.1M |
$5.3M |
$221.3M |
| Jan 2028 |
$20.5M |
$4.1M |
$16.4M |
$216.0M |
| Dec 2027 |
$9.5M |
$3.8M |
$5.7M |
$199.6M |
| Nov 2027 |
$9.6M |
$3.7M |
$5.9M |
$193.8M |
| Oct 2027 |
$9.7M |
$4.7M |
$4.9M |
$187.9M |
| Sep 2027 |
$87.0M |
$4.3M |
$82.7M |
$183.0M |
| Aug 2027 |
$10.1M |
$4.9M |
$5.2M |
$100.3M |
| Jul 2027 |
$9.3M |
$4.4M |
$4.9M |
$95.1M |
| Jun 2027 |
$9.6M |
$4.1M |
$5.5M |
$90.8M |
| May 2027 |
$9.5M |
$4.1M |
$5.3M |
$85.2M |