Income Breakdown
| TV Revenue | $4.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $794K |
| Sponsorship | $0 |
| Merchandising | $189K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $8.1M |
| Staff Wages | $102K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$7.2M |
$10.1M |
$-2.8M |
$65.3M |
| Mar 2028 |
$8.5M |
$8.0M |
$536K |
$68.2M |
| Feb 2028 |
$8.7M |
$8.5M |
$195K |
$67.6M |
| Jan 2028 |
$26.4M |
$8.4M |
$18.0M |
$67.4M |
| Dec 2027 |
$11.5M |
$10.0M |
$1.5M |
$49.4M |
| Nov 2027 |
$12.4M |
$8.7M |
$3.7M |
$47.9M |
| Oct 2027 |
$10.4M |
$9.9M |
$495K |
$44.2M |
| Sep 2027 |
$11.8M |
$8.1M |
$3.7M |
$43.7M |
| Aug 2027 |
$8.7M |
$8.2M |
$527K |
$40.0M |
| Jul 2027 |
$8.2M |
$7.9M |
$279K |
$39.5M |
| Jun 2027 |
$59.4M |
$8.1M |
$51.2M |
$39.2M |
| May 2027 |
$6.8M |
$9.4M |
$-2.6M |
$-12.0M |