Income Breakdown
| TV Revenue | $5.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.4M |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1.1M |
Expense Breakdown
| Player Wages | $6.5M |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $49K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$8.0M |
$8.6M |
$-545K |
$31.1M |
| Mar 2028 |
$9.4M |
$11.5M |
$-2.1M |
$31.7M |
| Feb 2028 |
$26.0M |
$9.0M |
$17.0M |
$33.8M |
| Jan 2028 |
$10.3M |
$8.9M |
$1.4M |
$16.8M |
| Dec 2027 |
$8.6M |
$9.3M |
$-703K |
$15.5M |
| Nov 2027 |
$9.4M |
$8.9M |
$501K |
$16.2M |
| Oct 2027 |
$8.6M |
$8.7M |
$-30K |
$15.7M |
| Sep 2027 |
$68.3M |
$10.6M |
$57.7M |
$15.7M |
| Aug 2027 |
$6.5M |
$8.0M |
$-1.5M |
$8.7M |
| Jul 2027 |
$7.1M |
$10.9M |
$-3.9M |
$10.2M |
| Jun 2027 |
$23.2M |
$7.1M |
$16.1M |
$14.0M |
| May 2027 |
$8.3M |
$8.5M |
$-223K |
$-2.0M |