Income Breakdown
| TV Revenue | $6.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $5.9M |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $12.5M |
| Staff Wages | $90K |
| Transfer Amortization | $294K |
| Debt Interest | $0 |
| Loan Fees (Out) | $1.2M |
| Facility Maintenance | $2.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$12.7M |
$17.0M |
$-4.3M |
$98.4M |
| Mar 2028 |
$19.5M |
$16.5M |
$2.9M |
$102.4M |
| Feb 2028 |
$14.0M |
$15.8M |
$-1.9M |
$99.1M |
| Jan 2028 |
$14.4M |
$15.6M |
$-1.1M |
$100.7M |
| Dec 2027 |
$14.2M |
$15.6M |
$-1.4M |
$101.6M |
| Nov 2027 |
$12.6M |
$15.9M |
$-3.3M |
$102.7M |
| Oct 2027 |
$113.3M |
$16.6M |
$96.8M |
$105.7M |
| Sep 2027 |
$5.2M |
$17.4M |
$-12.2M |
$8.6M |
| Aug 2027 |
$10.3M |
$11.8M |
$-1.5M |
$20.5M |
| Jul 2027 |
$17.6M |
$14.1M |
$3.5M |
$21.7M |
| Jun 2027 |
$37.9M |
$14.1M |
$23.8M |
$18.0M |
| May 2027 |
$14.0M |
$14.7M |
$-716K |
$-6.1M |