Income Breakdown
| TV Revenue | $7.4M |
| TV Placement Bonus | $2.5M |
| Matchday Revenue | $0 |
| Sponsorship | $7.8M |
| Merchandising | $17.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $380K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $14.4M |
| Staff Wages | $105K |
| Transfer Amortization | $1.3M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $5.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$38.3M |
$20.8M |
$17.5M |
$580.5M |
| Jul 2028 |
$47.1M |
$20.1M |
$27.0M |
$563.7M |
| Jun 2028 |
$61.3M |
$18.7M |
$42.6M |
$549.2M |
| May 2028 |
$42.7M |
$28.3M |
$14.5M |
$505.6M |
| Apr 2028 |
$41.1M |
$21.3M |
$19.8M |
$490.1M |
| Mar 2028 |
$44.2M |
$21.5M |
$22.7M |
$469.3M |
| Feb 2028 |
$69.1M |
$21.3M |
$47.8M |
$445.5M |
| Jan 2028 |
$46.3M |
$20.0M |
$26.3M |
$407.4M |
| Dec 2027 |
$46.7M |
$21.5M |
$25.2M |
$380.3M |
| Nov 2027 |
$43.1M |
$20.1M |
$22.9M |
$354.3M |
| Oct 2027 |
$41.2M |
$28.9M |
$12.2M |
$330.5M |
| Sep 2027 |
$38.8M |
$21.7M |
$17.2M |
$317.5M |