Income Breakdown
| TV Revenue | $5.2M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $872K |
| Sponsorship | $426K |
| Merchandising | $5.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $526K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.7M |
| Staff Wages | $90K |
| Transfer Amortization | $292K |
| Debt Interest | $0 |
| Loan Fees (Out) | $68K |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$14.7M |
$9.4M |
$5.2M |
$127.9M |
| Mar 2028 |
$14.6M |
$8.4M |
$6.1M |
$122.8M |
| Feb 2028 |
$18.6M |
$9.7M |
$8.9M |
$116.4M |
| Jan 2028 |
$14.8M |
$7.0M |
$7.8M |
$107.1M |
| Dec 2027 |
$14.9M |
$7.3M |
$7.7M |
$99.0M |
| Nov 2027 |
$13.2M |
$6.9M |
$6.3M |
$91.0M |
| Oct 2027 |
$12.3M |
$6.4M |
$5.9M |
$84.4M |
| Sep 2027 |
$15.1M |
$6.7M |
$8.4M |
$78.2M |
| Aug 2027 |
$13.5M |
$7.8M |
$5.7M |
$123.8M |
| Jul 2027 |
$13.5M |
$5.7M |
$7.8M |
$117.9M |
| Jun 2027 |
$26.5M |
$5.2M |
$21.3M |
$111.3M |
| May 2027 |
$14.7M |
$6.7M |
$8.0M |
$89.8M |