Income Breakdown
| TV Revenue | $8.1M |
| TV Placement Bonus | $4.1M |
| Matchday Revenue | $0 |
| Sponsorship | $3.0M |
| Merchandising | $17.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $420K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $13.6M |
| Staff Wages | $63K |
| Transfer Amortization | $1.3M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $4.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$33.1M |
$19.6M |
$13.4M |
$479.3M |
| Jul 2028 |
$44.5M |
$17.7M |
$26.7M |
$464.6M |
| Jun 2028 |
$83.5M |
$18.6M |
$64.9M |
$485.9M |
| May 2028 |
$39.1M |
$20.2M |
$18.9M |
$420.7M |
| Apr 2028 |
$42.6M |
$20.3M |
$22.3M |
$401.5M |
| Mar 2028 |
$39.2M |
$19.2M |
$20.0M |
$378.9M |
| Feb 2028 |
$93.5M |
$19.4M |
$74.1M |
$358.6M |
| Jan 2028 |
$42.8M |
$19.0M |
$23.8M |
$290.6M |
| Dec 2027 |
$43.5M |
$20.5M |
$23.0M |
$266.6M |
| Nov 2027 |
$38.1M |
$19.3M |
$18.8M |
$243.4M |
| Oct 2027 |
$34.5M |
$20.4M |
$14.1M |
$224.4M |
| Sep 2027 |
$32.0M |
$18.1M |
$13.9M |
$210.1M |