Income Breakdown
| TV Revenue | $6.8M |
| TV Placement Bonus | $3.4M |
| Matchday Revenue | $0 |
| Sponsorship | $7.1M |
| Merchandising | $21.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $2.9M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $240K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $16.5M |
| Staff Wages | $115K |
| Transfer Amortization | $2.6M |
| Debt Interest | $0 |
| Loan Fees (Out) | $502K |
| Facility Maintenance | $5.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$42.2M |
$25.4M |
$16.8M |
$640.9M |
| Aug 2028 |
$43.3M |
$24.4M |
$18.8M |
$656.6M |
| Jul 2028 |
$48.7M |
$25.8M |
$22.9M |
$635.2M |
| Jun 2028 |
$77.0M |
$19.4M |
$57.6M |
$668.4M |
| May 2028 |
$48.0M |
$21.3M |
$26.7M |
$609.4M |
| Apr 2028 |
$47.2M |
$22.0M |
$25.2M |
$581.2M |
| Mar 2028 |
$51.5M |
$23.0M |
$28.5M |
$554.6M |
| Feb 2028 |
$57.6M |
$21.8M |
$35.8M |
$524.7M |
| Jan 2028 |
$48.6M |
$19.1M |
$29.5M |
$528.8M |
| Dec 2027 |
$48.4M |
$19.8M |
$28.6M |
$498.6M |
| Nov 2027 |
$47.9M |
$19.1M |
$28.8M |
$469.4M |
| Oct 2027 |
$42.1M |
$21.3M |
$20.9M |
$440.0M |