Income Breakdown
| TV Revenue | $6.3M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $1.1M |
| Sponsorship | $1.7M |
| Merchandising | $5.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $68K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.6M |
| Staff Wages | $100K |
| Transfer Amortization | $476K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$16.4M |
$8.7M |
$7.7M |
$208.8M |
| Mar 2028 |
$17.0M |
$10.3M |
$6.7M |
$200.7M |
| Feb 2028 |
$18.0M |
$12.4M |
$5.6M |
$193.7M |
| Jan 2028 |
$65.0M |
$8.7M |
$56.3M |
$187.6M |
| Dec 2027 |
$18.8M |
$9.0M |
$9.8M |
$131.5M |
| Nov 2027 |
$18.6M |
$9.3M |
$9.3M |
$121.3M |
| Oct 2027 |
$20.6M |
$11.6M |
$9.0M |
$111.5M |
| Sep 2027 |
$17.3M |
$8.9M |
$8.4M |
$102.0M |
| Aug 2027 |
$23.9M |
$10.7M |
$13.2M |
$93.1M |
| Jul 2027 |
$20.3M |
$8.6M |
$11.8M |
$85.2M |
| Jun 2027 |
$19.7M |
$8.3M |
$11.4M |
$85.0M |
| May 2027 |
$18.2M |
$8.6M |
$9.6M |
$73.3M |