Income Breakdown
| TV Revenue | $839K |
| TV Placement Bonus | $335K |
| Matchday Revenue | $756K |
| Sponsorship | $486K |
| Merchandising | $7.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.6M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.5M |
| Staff Wages | $36K |
| Transfer Amortization | $710K |
| Debt Interest | $0 |
| Loan Fees (Out) | $1.4M |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2028 |
$14.5M |
$11.0M |
$3.6M |
$150.7M |
| Apr 2028 |
$16.2M |
$12.5M |
$3.6M |
$146.4M |
| Mar 2028 |
$15.7M |
$13.6M |
$2.1M |
$142.0M |
| Feb 2028 |
$20.0M |
$10.8M |
$9.3M |
$139.2M |
| Jan 2028 |
$17.6M |
$10.5M |
$7.1M |
$129.2M |
| Dec 2027 |
$16.8M |
$9.8M |
$7.0M |
$121.4M |
| Nov 2027 |
$14.5M |
$9.8M |
$4.7M |
$113.8M |
| Oct 2027 |
$15.1M |
$16.7M |
$-1.6M |
$108.4M |
| Sep 2027 |
$29.7M |
$9.6M |
$20.1M |
$109.2M |
| Aug 2027 |
$27.0M |
$8.9M |
$18.1M |
$136.1M |
| Jul 2027 |
$23.0M |
$9.0M |
$14.0M |
$128.4M |
| Jun 2027 |
$25.5M |
$9.6M |
$15.9M |
$113.8M |