Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $44K |
| Sponsorship | $65K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $96K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $51K |
| Transfer Amortization | $59K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$6.4M |
$3.2M |
$3.2M |
$25.8M |
| Mar 2028 |
$6.6M |
$4.9M |
$1.7M |
$22.5M |
| Feb 2028 |
$7.1M |
$3.5M |
$3.6M |
$20.8M |
| Jan 2028 |
$6.7M |
$3.3M |
$3.4M |
$17.6M |
| Dec 2027 |
$6.6M |
$3.3M |
$3.3M |
$14.2M |
| Nov 2027 |
$6.7M |
$3.3M |
$3.3M |
$10.9M |
| Oct 2027 |
$7.0M |
$6.4M |
$562K |
$7.6M |
| Sep 2027 |
$7.0M |
$4.2M |
$2.9M |
$6.9M |
| Aug 2027 |
$3.2M |
$2.7M |
$573K |
$4.5M |
| Jul 2027 |
$3.9M |
$3.1M |
$787K |
$3.9M |
| Jun 2027 |
$4.4M |
$2.4M |
$2.0M |
$3.0M |
| May 2027 |
$3.1M |
$3.5M |
$-455K |
$946K |