Income Breakdown
| TV Revenue | $8.0M |
| TV Placement Bonus | $3.6M |
| Matchday Revenue | $545K |
| Sponsorship | $2.9M |
| Merchandising | $10.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.3M |
| Staff Wages | $50K |
| Transfer Amortization | $225K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $3.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$25.8M |
$12.3M |
$13.4M |
$503.7M |
| Jan 2029 |
$57.8M |
$12.7M |
$45.1M |
$490.0M |
| Dec 2028 |
$24.6M |
$12.9M |
$11.7M |
$446.4M |
| Nov 2028 |
$24.0M |
$12.6M |
$11.5M |
$434.5M |
| Oct 2028 |
$25.0M |
$14.6M |
$10.5M |
$422.8M |
| Sep 2028 |
$25.2M |
$13.0M |
$12.2M |
$412.2M |
| Aug 2028 |
$26.8M |
$13.7M |
$13.2M |
$399.8M |
| Jul 2028 |
$29.9M |
$12.6M |
$17.3M |
$386.4M |
| Jun 2028 |
$27.1M |
$12.5M |
$14.6M |
$374.9M |
| May 2028 |
$30.4M |
$13.3M |
$17.1M |
$360.2M |
| Apr 2028 |
$29.2M |
$12.1M |
$17.1M |
$343.0M |
| Mar 2028 |
$28.4M |
$13.9M |
$14.5M |
$325.8M |