Income Breakdown
| TV Revenue | $8.0M |
| TV Placement Bonus | $228K |
| Matchday Revenue | $7.4M |
| Sponsorship | $2.7M |
| Merchandising | $12.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $12.8M |
| Staff Wages | $146K |
| Transfer Amortization | $304K |
| Debt Interest | $0 |
| Loan Fees (Out) | $1.0M |
| Facility Maintenance | $4.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$30.6M |
$18.5M |
$12.0M |
$457.9M |
| Mar 2028 |
$36.0M |
$18.8M |
$17.1M |
$445.6M |
| Feb 2028 |
$75.0M |
$17.3M |
$57.6M |
$428.1M |
| Jan 2028 |
$34.8M |
$16.2M |
$18.5M |
$390.5M |
| Dec 2027 |
$33.9M |
$16.5M |
$17.4M |
$372.0M |
| Nov 2027 |
$31.2M |
$16.7M |
$14.5M |
$354.5M |
| Oct 2027 |
$28.4M |
$18.6M |
$9.8M |
$340.1M |
| Sep 2027 |
$96.0M |
$18.1M |
$77.9M |
$330.3M |
| Aug 2027 |
$26.3M |
$14.5M |
$11.7M |
$252.4M |
| Jul 2027 |
$33.7M |
$15.6M |
$18.1M |
$240.7M |
| Jun 2027 |
$46.5M |
$16.9M |
$29.6M |
$222.6M |
| May 2027 |
$33.9M |
$17.4M |
$16.5M |
$193.1M |