Income Breakdown
| TV Revenue | $7.9M |
| TV Placement Bonus | $2.5M |
| Matchday Revenue | $698K |
| Sponsorship | $3.1M |
| Merchandising | $10.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.1M |
| Staff Wages | $103K |
| Transfer Amortization | $524K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $3.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$25.0M |
$13.4M |
$11.6M |
$538.3M |
| Jan 2029 |
$64.9M |
$15.6M |
$49.3M |
$526.5M |
| Dec 2028 |
$25.1M |
$13.2M |
$12.0M |
$479.7M |
| Nov 2028 |
$25.8M |
$13.4M |
$12.4M |
$467.2M |
| Oct 2028 |
$25.1M |
$13.7M |
$11.4M |
$454.3M |
| Sep 2028 |
$27.1M |
$12.9M |
$14.2M |
$442.4M |
| Aug 2028 |
$27.0M |
$13.7M |
$13.3M |
$427.7M |
| Jul 2028 |
$27.9M |
$13.9M |
$14.0M |
$413.9M |
| Jun 2028 |
$27.4M |
$12.2M |
$15.2M |
$402.6M |
| May 2028 |
$25.3M |
$12.6M |
$12.6M |
$386.9M |
| Apr 2028 |
$25.9M |
$10.8M |
$15.1M |
$376.5M |
| Mar 2028 |
$25.9M |
$14.0M |
$11.9M |
$361.0M |