Income Breakdown
| TV Revenue | $6.2M |
| TV Placement Bonus | $3.4M |
| Matchday Revenue | $891K |
| Sponsorship | $2.7M |
| Merchandising | $5.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $180K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.4M |
| Staff Wages | $137K |
| Transfer Amortization | $1.1M |
| Debt Interest | $0 |
| Loan Fees (Out) | $13K |
| Facility Maintenance | $2.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$19.0M |
$10.4M |
$8.5M |
$169.9M |
| Mar 2028 |
$16.4M |
$10.0M |
$6.4M |
$160.3M |
| Feb 2028 |
$16.0M |
$13.8M |
$2.3M |
$152.8M |
| Jan 2028 |
$26.0M |
$8.9M |
$17.1M |
$149.5M |
| Dec 2027 |
$17.0M |
$9.2M |
$7.8M |
$137.0M |
| Nov 2027 |
$18.7M |
$9.5M |
$9.3M |
$128.3M |
| Oct 2027 |
$17.5M |
$10.8M |
$6.7M |
$118.0M |
| Sep 2027 |
$18.2M |
$9.7M |
$8.5M |
$110.3M |
| Aug 2027 |
$20.5M |
$11.6M |
$8.9M |
$100.9M |
| Jul 2027 |
$19.1M |
$8.0M |
$11.1M |
$91.0M |
| Jun 2027 |
$20.0M |
$7.7M |
$12.3M |
$130.5M |
| May 2027 |
$19.7M |
$7.6M |
$12.1M |
$118.2M |