Income Breakdown
| TV Revenue | $6.6M |
| TV Placement Bonus | $3.2M |
| Matchday Revenue | $0 |
| Sponsorship | $6.9M |
| Merchandising | $17.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $15.6M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1.7M |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $16.2M |
| Staff Wages | $98K |
| Transfer Amortization | $2.0M |
| Debt Interest | $0 |
| Loan Fees (Out) | $733K |
| Facility Maintenance | $5.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$51.1M |
$24.0M |
$27.1M |
$746.7M |
| Aug 2028 |
$34.1M |
$21.8M |
$12.3M |
$752.3M |
| Jul 2028 |
$43.3M |
$22.0M |
$21.2M |
$738.0M |
| Jun 2028 |
$75.1M |
$18.4M |
$56.6M |
$722.8M |
| May 2028 |
$50.2M |
$22.8M |
$27.4M |
$664.4M |
| Apr 2028 |
$54.0M |
$22.3M |
$31.7M |
$635.1M |
| Mar 2028 |
$50.7M |
$20.9M |
$29.8M |
$601.6M |
| Feb 2028 |
$56.2M |
$19.2M |
$37.0M |
$569.9M |
| Jan 2028 |
$52.9M |
$18.5M |
$34.4M |
$590.2M |
| Dec 2027 |
$58.7M |
$21.1M |
$37.6M |
$555.2M |
| Nov 2027 |
$42.4M |
$19.0M |
$23.4M |
$516.9M |
| Oct 2027 |
$47.1M |
$22.7M |
$24.3M |
$492.8M |