Income Breakdown
| TV Revenue | $7.9M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $1.1M |
| Sponsorship | $2.7M |
| Merchandising | $8.5M |
| Domestic Cup Prize | $544K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.1M |
| Staff Wages | $83K |
| Transfer Amortization | $443K |
| Debt Interest | $0 |
| Loan Fees (Out) | $286K |
| Facility Maintenance | $3.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$21.9M |
$11.0M |
$10.9M |
$352.0M |
| Jul 2028 |
$22.1M |
$10.4M |
$11.6M |
$341.8M |
| Jun 2028 |
$22.4M |
$9.4M |
$12.9M |
$337.1M |
| May 2028 |
$20.5M |
$9.1M |
$11.4M |
$323.8M |
| Apr 2028 |
$20.6M |
$8.2M |
$12.4M |
$312.0M |
| Mar 2028 |
$20.7M |
$9.1M |
$11.6M |
$299.3M |
| Feb 2028 |
$22.4M |
$8.8M |
$13.6M |
$287.3M |
| Jan 2028 |
$32.0M |
$10.3M |
$21.7M |
$273.4M |
| Dec 2027 |
$23.1M |
$11.2M |
$11.9M |
$264.7M |
| Nov 2027 |
$24.8M |
$9.4M |
$15.4M |
$252.7M |
| Oct 2027 |
$24.3M |
$11.1M |
$13.3M |
$237.2M |
| Sep 2027 |
$24.7M |
$10.3M |
$14.4M |
$223.9M |