Income Breakdown
| TV Revenue | $8.0M |
| TV Placement Bonus | $4.2M |
| Matchday Revenue | $0 |
| Sponsorship | $2.9M |
| Merchandising | $11.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.5M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.2M |
| Staff Wages | $50K |
| Transfer Amortization | $111K |
| Debt Interest | $0 |
| Loan Fees (Out) | $14K |
| Facility Maintenance | $3.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2028 |
$30.4M |
$13.3M |
$17.1M |
$360.2M |
| Apr 2028 |
$29.2M |
$12.1M |
$17.1M |
$343.0M |
| Mar 2028 |
$28.4M |
$13.9M |
$14.5M |
$325.8M |
| Feb 2028 |
$28.1M |
$12.7M |
$15.4M |
$311.2M |
| Jan 2028 |
$66.6M |
$11.7M |
$55.0M |
$295.7M |
| Dec 2027 |
$28.5M |
$11.8M |
$16.6M |
$241.4M |
| Nov 2027 |
$28.0M |
$11.4M |
$16.6M |
$224.7M |
| Oct 2027 |
$25.8M |
$13.6M |
$12.1M |
$208.0M |
| Sep 2027 |
$27.0M |
$11.3M |
$15.8M |
$195.8M |
| Aug 2027 |
$22.9M |
$11.3M |
$11.6M |
$180.0M |
| Jul 2027 |
$21.4M |
$10.0M |
$11.4M |
$168.3M |
| Jun 2027 |
$21.3M |
$10.2M |
$11.1M |
$161.9M |