Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $3K |
| Sponsorship | $48K |
| Merchandising | $433K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $31K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $803K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$4.6M |
$2.4M |
$2.3M |
$28.1M |
| Mar 2028 |
$4.6M |
$2.7M |
$1.9M |
$25.9M |
| Feb 2028 |
$5.0M |
$4.6M |
$452K |
$23.9M |
| Jan 2028 |
$5.2M |
$2.9M |
$2.3M |
$23.5M |
| Dec 2027 |
$5.1M |
$2.9M |
$2.2M |
$21.2M |
| Nov 2027 |
$5.3M |
$2.9M |
$2.4M |
$19.0M |
| Oct 2027 |
$4.8M |
$3.3M |
$1.5M |
$16.7M |
| Sep 2027 |
$4.1M |
$4.5M |
$-399K |
$15.2M |
| Aug 2027 |
$4.4M |
$2.7M |
$1.7M |
$15.6M |
| Jul 2027 |
$5.4M |
$2.3M |
$3.1M |
$27.4M |
| Jun 2027 |
$6.1M |
$2.3M |
$3.8M |
$24.7M |
| May 2027 |
$4.4M |
$2.7M |
$1.7M |
$20.9M |