Income Breakdown
| TV Revenue | $7.0M |
| TV Placement Bonus | $817K |
| Matchday Revenue | $0 |
| Sponsorship | $2.4M |
| Merchandising | $9.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1.4M |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $23.2M |
| Staff Wages | $70K |
| Transfer Amortization | $7.6M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$223.3M |
$33.8M |
$189.5M |
$278.0M |
| Jul 2028 |
$20.1M |
$19.1M |
$913K |
$80.9M |
| Jun 2028 |
$31.1M |
$20.6M |
$10.5M |
$312.2M |
| May 2028 |
$21.2M |
$25.3M |
$-4.1M |
$298.6M |
| Apr 2028 |
$21.7M |
$21.5M |
$231K |
$299.6M |
| Mar 2028 |
$21.6M |
$24.9M |
$-3.4M |
$296.2M |
| Feb 2028 |
$25.0M |
$23.5M |
$1.6M |
$296.5M |
| Jan 2028 |
$24.0M |
$22.7M |
$1.3M |
$298.1M |
| Dec 2027 |
$22.8M |
$21.3M |
$1.4M |
$293.8M |
| Nov 2027 |
$23.4M |
$21.3M |
$2.1M |
$289.3M |
| Oct 2027 |
$22.6M |
$29.5M |
$-6.8M |
$284.2M |
| Sep 2027 |
$64.0M |
$21.3M |
$42.6M |
$288.0M |