Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $45K |
| Sponsorship | $248K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $13K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $60K |
| Transfer Amortization | $47K |
| Debt Interest | $0 |
| Loan Fees (Out) | $63K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$7.4M |
$4.6M |
$2.8M |
$66.6M |
| Mar 2028 |
$7.6M |
$4.4M |
$3.2M |
$63.8M |
| Feb 2028 |
$7.6M |
$4.8M |
$2.8M |
$60.6M |
| Jan 2028 |
$8.9M |
$4.2M |
$4.7M |
$57.8M |
| Dec 2027 |
$9.9M |
$4.2M |
$5.7M |
$53.1M |
| Nov 2027 |
$9.0M |
$4.3M |
$4.8M |
$47.4M |
| Oct 2027 |
$10.6M |
$5.5M |
$5.1M |
$42.5M |
| Sep 2027 |
$17.5M |
$4.6M |
$12.9M |
$37.4M |
| Aug 2027 |
$11.4M |
$4.4M |
$7.0M |
$24.6M |
| Jul 2027 |
$7.5M |
$4.0M |
$3.5M |
$42.1M |
| Jun 2027 |
$11.5M |
$3.4M |
$8.1M |
$39.9M |
| May 2027 |
$7.2M |
$4.3M |
$3.0M |
$31.8M |