Income Breakdown
| TV Revenue | $7.7M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $4.5M |
| Sponsorship | $5.9M |
| Merchandising | $14.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $290K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $12.8M |
| Staff Wages | $79K |
| Transfer Amortization | $1.0M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $4.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$33.7M |
$18.6M |
$15.0M |
$553.1M |
| Oct 2028 |
$33.6M |
$20.9M |
$12.8M |
$537.1M |
| Sep 2028 |
$65.5M |
$22.2M |
$43.3M |
$523.3M |
| Aug 2028 |
$34.1M |
$17.8M |
$16.2M |
$516.6M |
| Jul 2028 |
$35.0M |
$17.2M |
$17.9M |
$499.8M |
| Jun 2028 |
$67.1M |
$17.8M |
$49.3M |
$493.1M |
| May 2028 |
$36.4M |
$19.2M |
$17.2M |
$442.9M |
| Apr 2028 |
$36.3M |
$19.8M |
$16.5M |
$424.7M |
| Mar 2028 |
$35.7M |
$18.6M |
$17.1M |
$407.2M |
| Feb 2028 |
$44.3M |
$18.4M |
$25.8M |
$389.1M |
| Jan 2028 |
$40.2M |
$17.1M |
$23.1M |
$385.3M |
| Dec 2027 |
$38.8M |
$17.0M |
$21.8M |
$361.6M |