Income Breakdown
| TV Revenue | $5.1M |
| TV Placement Bonus | $2.2M |
| Matchday Revenue | $1.5M |
| Sponsorship | $1.9M |
| Merchandising | $7.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.6M |
| Staff Wages | $110K |
| Transfer Amortization | $2.2M |
| Debt Interest | $0 |
| Loan Fees (Out) | $84K |
| Facility Maintenance | $3.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2028 |
$18.6M |
$15.0M |
$3.6M |
$127.8M |
| Apr 2028 |
$20.6M |
$18.0M |
$2.6M |
$122.0M |
| Mar 2028 |
$21.0M |
$24.0M |
$-3.0M |
$117.2M |
| Feb 2028 |
$37.9M |
$16.8M |
$21.1M |
$118.0M |
| Jan 2028 |
$21.9M |
$16.1M |
$5.7M |
$147.3M |
| Dec 2027 |
$22.4M |
$16.0M |
$6.4M |
$140.3M |
| Nov 2027 |
$20.0M |
$18.3M |
$1.8M |
$132.6M |
| Oct 2027 |
$21.7M |
$19.4M |
$2.3M |
$129.6M |
| Sep 2027 |
$23.9M |
$17.0M |
$7.0M |
$126.0M |
| Aug 2027 |
$18.8M |
$12.2M |
$6.6M |
$120.9M |
| Jul 2027 |
$21.6M |
$10.5M |
$11.1M |
$167.4M |
| Jun 2027 |
$34.5M |
$9.8M |
$24.8M |
$162.8M |