Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $3.9M |
| Sponsorship | $4.9M |
| Merchandising | $9.9M |
| Domestic Cup Prize | $1.2M |
| Continental Prize | $3.2M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $23.5M |
| Staff Wages | $145K |
| Transfer Amortization | $1.5M |
| Debt Interest | $0 |
| Loan Fees (Out) | $262K |
| Facility Maintenance | $3.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$29.7M |
$29.3M |
$380K |
$259.6M |
| Mar 2028 |
$30.2M |
$26.7M |
$3.6M |
$257.7M |
| Feb 2028 |
$31.8M |
$22.9M |
$8.9M |
$252.6M |
| Jan 2028 |
$27.8M |
$23.5M |
$4.3M |
$280.6M |
| Dec 2027 |
$34.1M |
$23.3M |
$10.8M |
$275.5M |
| Nov 2027 |
$31.5M |
$26.6M |
$5.0M |
$263.9M |
| Oct 2027 |
$33.5M |
$31.6M |
$1.9M |
$258.2M |
| Sep 2027 |
$60.2M |
$19.2M |
$40.9M |
$255.5M |
| Aug 2027 |
$22.4M |
$16.0M |
$6.3M |
$241.7M |
| Jul 2027 |
$104.7M |
$14.9M |
$89.8M |
$235.1M |
| Jun 2027 |
$35.3M |
$16.6M |
$18.7M |
$156.9M |
| May 2027 |
$22.0M |
$20.1M |
$1.9M |
$138.1M |