Income Breakdown
| TV Revenue | $6.6M |
| TV Placement Bonus | $2.5M |
| Matchday Revenue | $4.2M |
| Sponsorship | $2.6M |
| Merchandising | $12.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $29K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.3M |
| Staff Wages | $98K |
| Transfer Amortization | $1.2M |
| Debt Interest | $0 |
| Loan Fees (Out) | $215K |
| Facility Maintenance | $4.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$28.8M |
$14.1M |
$14.8M |
$384.3M |
| Mar 2028 |
$32.4M |
$16.3M |
$16.2M |
$368.3M |
| Feb 2028 |
$136.3M |
$14.1M |
$122.1M |
$350.9M |
| Jan 2028 |
$31.3M |
$13.4M |
$17.8M |
$248.2M |
| Dec 2027 |
$29.1M |
$14.3M |
$14.7M |
$229.5M |
| Nov 2027 |
$29.5M |
$13.5M |
$16.0M |
$213.8M |
| Oct 2027 |
$24.8M |
$14.7M |
$10.1M |
$196.8M |
| Sep 2027 |
$32.5M |
$13.2M |
$19.3M |
$185.8M |
| Aug 2027 |
$28.1M |
$11.5M |
$16.6M |
$245.0M |
| Jul 2027 |
$24.4M |
$10.6M |
$13.8M |
$227.5M |
| Jun 2027 |
$44.3M |
$10.7M |
$33.6M |
$225.2M |
| May 2027 |
$29.2M |
$13.2M |
$16.0M |
$190.9M |