Income Breakdown
| TV Revenue | $4.9M |
| TV Placement Bonus | $977K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $62K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $68K |
| Facility Maintenance | $950K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$8.1M |
$2.7M |
$5.5M |
$91.7M |
| Mar 2028 |
$7.3M |
$2.5M |
$4.8M |
$86.2M |
| Feb 2028 |
$6.1M |
$2.3M |
$3.8M |
$81.4M |
| Jan 2028 |
$18.1M |
$2.2M |
$15.9M |
$77.6M |
| Dec 2027 |
$9.1M |
$2.2M |
$6.9M |
$61.7M |
| Nov 2027 |
$8.5M |
$2.3M |
$6.2M |
$54.8M |
| Oct 2027 |
$7.3M |
$2.3M |
$5.0M |
$48.5M |
| Sep 2027 |
$9.8M |
$2.1M |
$7.7M |
$43.5M |
| Aug 2027 |
$6.1M |
$2.1M |
$4.0M |
$35.8M |
| Jul 2027 |
$6.1M |
$2.0M |
$4.1M |
$31.8M |
| Jun 2027 |
$6.2M |
$2.0M |
$4.2M |
$27.6M |
| May 2027 |
$5.2M |
$2.0M |
$3.3M |
$23.5M |