Income Breakdown
| TV Revenue | $4.6M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $1.5M |
| Sponsorship | $1.9M |
| Merchandising | $6.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.3M |
| Staff Wages | $143K |
| Transfer Amortization | $309K |
| Debt Interest | $0 |
| Loan Fees (Out) | $37K |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$16.7M |
$10.6M |
$6.1M |
$216.1M |
| Mar 2028 |
$17.8M |
$13.4M |
$4.3M |
$209.9M |
| Feb 2028 |
$19.4M |
$10.8M |
$8.6M |
$205.6M |
| Jan 2028 |
$17.6M |
$10.2M |
$7.4M |
$202.9M |
| Dec 2027 |
$18.5M |
$10.3M |
$8.1M |
$195.2M |
| Nov 2027 |
$17.5M |
$10.6M |
$6.9M |
$186.9M |
| Oct 2027 |
$18.2M |
$13.4M |
$4.8M |
$179.7M |
| Sep 2027 |
$18.7M |
$10.6M |
$8.1M |
$174.6M |
| Aug 2027 |
$50.5M |
$10.1M |
$40.4M |
$168.1M |
| Jul 2027 |
$18.2M |
$8.7M |
$9.6M |
$144.7M |
| Jun 2027 |
$31.3M |
$7.4M |
$23.8M |
$141.4M |
| May 2027 |
$15.6M |
$9.0M |
$6.6M |
$117.4M |