Income Breakdown
| TV Revenue | $7.7M |
| TV Placement Bonus | $3.0M |
| Matchday Revenue | $5.6M |
| Sponsorship | $8.1M |
| Merchandising | $16.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $630K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $18.2M |
| Staff Wages | $138K |
| Transfer Amortization | $3.8M |
| Debt Interest | $0 |
| Loan Fees (Out) | $770K |
| Facility Maintenance | $5.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$84.2M |
$28.6M |
$55.6M |
$468.7M |
| Jun 2028 |
$69.9M |
$34.0M |
$35.9M |
$548.5M |
| May 2028 |
$43.8M |
$42.9M |
$934K |
$508.9M |
| Apr 2028 |
$46.5M |
$34.5M |
$12.0M |
$504.2M |
| Mar 2028 |
$55.6M |
$48.8M |
$6.7M |
$488.3M |
| Feb 2028 |
$191.5M |
$32.4M |
$159.1M |
$477.8M |
| Jan 2028 |
$46.1M |
$30.1M |
$16.0M |
$400.2M |
| Dec 2027 |
$48.3M |
$29.9M |
$18.4M |
$381.8M |
| Nov 2027 |
$49.7M |
$31.7M |
$18.0M |
$360.9M |
| Oct 2027 |
$39.9M |
$38.4M |
$1.6M |
$340.4M |
| Sep 2027 |
$56.3M |
$28.3M |
$28.0M |
$336.4M |
| Aug 2027 |
$130.0M |
$27.0M |
$103.0M |
$319.8M |