Income Breakdown
| TV Revenue | $7.1M |
| TV Placement Bonus | $3.3M |
| Matchday Revenue | $0 |
| Sponsorship | $8.7M |
| Merchandising | $34.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $240K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $27.4M |
| Staff Wages | $90K |
| Transfer Amortization | $7.2M |
| Debt Interest | $0 |
| Loan Fees (Out) | $489K |
| Facility Maintenance | $7.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$100.4M |
$42.9M |
$57.6M |
$934.6M |
| Aug 2028 |
$54.1M |
$42.4M |
$11.7M |
$954.8M |
| Jul 2028 |
$79.4M |
$40.0M |
$39.4M |
$935.9M |
| Jun 2028 |
$109.0M |
$37.8M |
$71.2M |
$961.0M |
| May 2028 |
$72.4M |
$43.7M |
$28.7M |
$884.0M |
| Apr 2028 |
$78.7M |
$58.3M |
$20.4M |
$849.4M |
| Mar 2028 |
$74.0M |
$51.3M |
$22.7M |
$823.1M |
| Feb 2028 |
$103.7M |
$39.1M |
$64.5M |
$795.7M |
| Jan 2028 |
$79.8M |
$39.7M |
$40.1M |
$886.9M |
| Dec 2027 |
$84.9M |
$41.3M |
$43.7M |
$843.7M |
| Nov 2027 |
$77.0M |
$43.6M |
$33.4M |
$796.9M |
| Oct 2027 |
$63.7M |
$43.0M |
$20.7M |
$760.4M |