Income Breakdown
| TV Revenue | $822K |
| TV Placement Bonus | $367K |
| Matchday Revenue | $969K |
| Sponsorship | $1.5M |
| Merchandising | $9.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.0M |
| Staff Wages | $37K |
| Transfer Amortization | $2.1M |
| Debt Interest | $41K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2028 |
$12.9M |
$11.3M |
$1.6M |
$-10.4M |
| Apr 2028 |
$12.9M |
$10.1M |
$2.8M |
$-14.1M |
| Mar 2028 |
$13.4M |
$12.7M |
$725K |
$-19.0M |
| Feb 2028 |
$14.9M |
$9.2M |
$5.7M |
$-21.8M |
| Jan 2028 |
$13.4M |
$8.9M |
$4.4M |
$7.5M |
| Dec 2027 |
$13.5M |
$8.5M |
$4.9M |
$1.7M |
| Nov 2027 |
$13.3M |
$10.3M |
$3.0M |
$-4.6M |
| Oct 2027 |
$13.0M |
$10.5M |
$2.4M |
$-9.0M |
| Sep 2027 |
$11.6M |
$8.6M |
$3.1M |
$-12.8M |
| Aug 2027 |
$15.3M |
$5.5M |
$9.9M |
$-2.2M |
| Jul 2027 |
$11.6M |
$4.2M |
$7.5M |
$19.8M |
| Jun 2027 |
$10.0M |
$4.5M |
$5.4M |
$27.8M |