Income Breakdown
| TV Revenue | $5.9M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $342K |
| Sponsorship | $446K |
| Merchandising | $3.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $799K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $42K |
| Transfer Amortization | $207K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2028 |
$12.3M |
$4.8M |
$7.5M |
$174.1M |
| Apr 2028 |
$14.3M |
$4.7M |
$9.6M |
$166.4M |
| Mar 2028 |
$14.2M |
$7.0M |
$7.2M |
$156.6M |
| Feb 2028 |
$13.0M |
$4.7M |
$8.3M |
$149.2M |
| Jan 2028 |
$15.9M |
$4.6M |
$11.3M |
$150.7M |
| Dec 2027 |
$16.2M |
$4.7M |
$11.6M |
$139.4M |
| Nov 2027 |
$13.6M |
$4.4M |
$9.3M |
$127.8M |
| Oct 2027 |
$15.5M |
$9.9M |
$5.6M |
$118.5M |
| Sep 2027 |
$15.6M |
$4.4M |
$11.2M |
$112.9M |
| Aug 2027 |
$14.8M |
$4.5M |
$10.2M |
$101.7M |
| Jul 2027 |
$11.7M |
$4.5M |
$7.2M |
$91.5M |
| Jun 2027 |
$19.2M |
$4.1M |
$15.1M |
$84.4M |