Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $71K |
| Sponsorship | $957K |
| Merchandising | $4.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.4M |
| Staff Wages | $93K |
| Transfer Amortization | $1.1M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$8.6M |
$8.4M |
$236K |
$10.6M |
| Mar 2028 |
$9.3M |
$10.1M |
$-777K |
$9.3M |
| Feb 2028 |
$20.2M |
$7.6M |
$12.7M |
$9.0M |
| Jan 2028 |
$9.0M |
$7.2M |
$1.9M |
$34.3M |
| Dec 2027 |
$9.0M |
$8.1M |
$938K |
$32.5M |
| Nov 2027 |
$8.9M |
$7.5M |
$1.4M |
$31.1M |
| Oct 2027 |
$8.7M |
$7.8M |
$863K |
$29.3M |
| Sep 2027 |
$8.3M |
$7.2M |
$1.1M |
$28.0M |
| Aug 2027 |
$19.5M |
$6.4M |
$13.1M |
$32.3M |
| Jul 2027 |
$8.8M |
$5.2M |
$3.6M |
$88.7M |
| Jun 2027 |
$10.0M |
$4.5M |
$5.5M |
$102.2M |
| May 2027 |
$7.2M |
$5.2M |
$2.0M |
$96.7M |