Income Breakdown
| TV Revenue | $6.9M |
| TV Placement Bonus | $542K |
| Matchday Revenue | $707K |
| Sponsorship | $2.8M |
| Merchandising | $6.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $1.4M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $190K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.6M |
| Staff Wages | $110K |
| Transfer Amortization | $62K |
| Debt Interest | $0 |
| Loan Fees (Out) | $39K |
| Facility Maintenance | $2.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$18.5M |
$10.4M |
$8.1M |
$277.7M |
| Mar 2028 |
$17.4M |
$10.4M |
$6.9M |
$269.5M |
| Feb 2028 |
$37.7M |
$14.6M |
$23.1M |
$262.6M |
| Jan 2028 |
$27.9M |
$10.0M |
$17.8M |
$239.4M |
| Dec 2027 |
$21.9M |
$9.6M |
$12.3M |
$223.0M |
| Nov 2027 |
$22.1M |
$9.3M |
$12.8M |
$210.7M |
| Oct 2027 |
$22.2M |
$10.2M |
$12.1M |
$197.9M |
| Sep 2027 |
$23.3M |
$9.2M |
$14.2M |
$185.8M |
| Aug 2027 |
$18.4M |
$8.4M |
$10.0M |
$171.6M |
| Jul 2027 |
$19.5M |
$8.8M |
$10.7M |
$162.2M |
| Jun 2027 |
$17.5M |
$8.6M |
$8.9M |
$151.5M |
| May 2027 |
$16.8M |
$9.1M |
$7.7M |
$142.7M |