Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $0 |
| Sponsorship | $1.6M |
| Merchandising | $4.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.1M |
| Staff Wages | $119K |
| Transfer Amortization | $442K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$13.3M |
$10.8M |
$2.5M |
$89.9M |
| Mar 2028 |
$14.5M |
$9.0M |
$5.5M |
$90.8M |
| Feb 2028 |
$12.5M |
$7.6M |
$4.9M |
$86.3M |
| Jan 2028 |
$19.7M |
$8.3M |
$11.4M |
$80.9M |
| Dec 2027 |
$12.6M |
$12.4M |
$265K |
$69.1M |
| Nov 2027 |
$14.1M |
$8.0M |
$6.1M |
$68.4M |
| Oct 2027 |
$14.3M |
$10.5M |
$3.8M |
$61.9M |
| Sep 2027 |
$14.3M |
$11.5M |
$2.8M |
$57.6M |
| Aug 2027 |
$13.7M |
$9.2M |
$4.5M |
$54.4M |
| Jul 2027 |
$14.1M |
$8.7M |
$5.4M |
$56.0M |
| Jun 2027 |
$13.0M |
$9.9M |
$3.1M |
$50.3M |
| May 2027 |
$13.4M |
$12.2M |
$1.2M |
$46.9M |