Income Breakdown
| TV Revenue | $7.8M |
| TV Placement Bonus | $2.4M |
| Matchday Revenue | $4.4M |
| Sponsorship | $9.7M |
| Merchandising | $16.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $44K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $16.3M |
| Staff Wages | $68K |
| Transfer Amortization | $1.8M |
| Debt Interest | $0 |
| Loan Fees (Out) | $15K |
| Facility Maintenance | $5.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$41.3M |
$23.8M |
$17.5M |
$657.6M |
| Oct 2028 |
$38.1M |
$22.2M |
$15.9M |
$638.4M |
| Sep 2028 |
$37.0M |
$21.9M |
$15.1M |
$620.7M |
| Aug 2028 |
$37.1M |
$23.5M |
$13.6M |
$652.8M |
| Jul 2028 |
$52.2M |
$19.8M |
$32.4M |
$640.8M |
| Jun 2028 |
$57.8M |
$19.7M |
$38.0M |
$624.8M |
| May 2028 |
$40.9M |
$19.3M |
$21.5M |
$585.6M |
| Apr 2028 |
$40.9M |
$22.4M |
$18.4M |
$563.3M |
| Mar 2028 |
$43.2M |
$21.6M |
$21.6M |
$543.7M |
| Feb 2028 |
$64.3M |
$20.2M |
$44.1M |
$520.8M |
| Jan 2028 |
$44.1M |
$18.7M |
$25.5M |
$484.9M |
| Dec 2027 |
$41.8M |
$20.0M |
$21.7M |
$459.0M |