Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $366K |
| Matchday Revenue | $0 |
| Sponsorship | $14K |
| Merchandising | $693K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $44K |
| Transfer Amortization | $183K |
| Debt Interest | $29K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $688K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$3.4M |
$2.9M |
$522K |
$-6.4M |
| Mar 2028 |
$3.5M |
$2.9M |
$626K |
$-7.1M |
| Feb 2028 |
$3.6M |
$4.8M |
$-1.2M |
$-7.9M |
| Jan 2028 |
$3.8M |
$3.0M |
$785K |
$-6.1M |
| Dec 2027 |
$4.2M |
$3.3M |
$894K |
$-7.0M |
| Nov 2027 |
$3.8M |
$3.0M |
$772K |
$-8.1M |
| Oct 2027 |
$3.7M |
$3.4M |
$353K |
$-9.0M |
| Sep 2027 |
$4.9M |
$4.1M |
$796K |
$-9.5M |
| Aug 2027 |
$3.5M |
$2.4M |
$1.1M |
$-10.5M |
| Jul 2027 |
$3.6M |
$2.1M |
$1.4M |
$16.2M |
| Jun 2027 |
$4.0M |
$2.1M |
$1.8M |
$14.9M |
| May 2027 |
$3.6M |
$2.9M |
$701K |
$13.0M |