Income Breakdown
| TV Revenue | $6.7M |
| TV Placement Bonus | $765K |
| Matchday Revenue | $0 |
| Sponsorship | $2.7M |
| Merchandising | $8.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.5M |
| Staff Wages | $86K |
| Transfer Amortization | $414K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$18.6M |
$10.8M |
$7.8M |
$433.9M |
| Feb 2029 |
$19.1M |
$11.5M |
$7.5M |
$426.8M |
| Jan 2029 |
$27.5M |
$10.7M |
$16.8M |
$419.3M |
| Dec 2028 |
$20.9M |
$11.6M |
$9.3M |
$413.5M |
| Nov 2028 |
$22.3M |
$11.1M |
$11.2M |
$404.1M |
| Oct 2028 |
$21.5M |
$12.4M |
$9.1M |
$392.6M |
| Sep 2028 |
$23.8M |
$11.1M |
$12.7M |
$383.3M |
| Aug 2028 |
$24.3M |
$11.5M |
$12.8M |
$370.4M |
| Jul 2028 |
$27.2M |
$11.5M |
$15.6M |
$357.4M |
| Jun 2028 |
$22.6M |
$10.7M |
$11.9M |
$343.2M |
| May 2028 |
$21.7M |
$10.6M |
$11.0M |
$331.1M |
| Apr 2028 |
$21.8M |
$9.6M |
$12.2M |
$319.9M |