Income Breakdown
| TV Revenue | $6.5M |
| TV Placement Bonus | $3.0M |
| Matchday Revenue | $0 |
| Sponsorship | $7.3M |
| Merchandising | $13.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $15.6M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2.5M |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $14.4M |
| Staff Wages | $63K |
| Transfer Amortization | $1.5M |
| Debt Interest | $0 |
| Loan Fees (Out) | $940K |
| Facility Maintenance | $4.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$48.2M |
$21.4M |
$26.8M |
$643.0M |
| Aug 2028 |
$29.9M |
$20.8M |
$9.1M |
$641.6M |
| Jul 2028 |
$150.8M |
$21.0M |
$129.7M |
$631.0M |
| Jun 2028 |
$97.2M |
$17.5M |
$79.7M |
$520.3M |
| May 2028 |
$32.0M |
$18.5M |
$13.6M |
$439.4M |
| Apr 2028 |
$42.4M |
$19.7M |
$22.7M |
$424.6M |
| Mar 2028 |
$34.3M |
$21.2M |
$13.1M |
$400.7M |
| Feb 2028 |
$45.5M |
$19.9M |
$25.7M |
$386.4M |
| Jan 2028 |
$36.5M |
$18.2M |
$18.2M |
$379.3M |
| Dec 2027 |
$36.6M |
$17.9M |
$18.6M |
$360.1M |
| Nov 2027 |
$35.5M |
$20.1M |
$15.4M |
$340.5M |
| Oct 2027 |
$32.2M |
$19.2M |
$13.0M |
$324.2M |