Income Breakdown
| TV Revenue | $7.6M |
| TV Placement Bonus | $3.2M |
| Matchday Revenue | $4.8M |
| Sponsorship | $3.0M |
| Merchandising | $10.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2.3M |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $11.1M |
| Staff Wages | $84K |
| Transfer Amortization | $514K |
| Debt Interest | $0 |
| Loan Fees (Out) | $26K |
| Facility Maintenance | $4.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$54.3M |
$15.9M |
$38.5M |
$442.2M |
| Jan 2029 |
$25.7M |
$14.7M |
$11.0M |
$419.6M |
| Dec 2028 |
$25.7M |
$14.7M |
$11.0M |
$408.1M |
| Nov 2028 |
$25.3M |
$15.3M |
$10.0M |
$396.6M |
| Oct 2028 |
$26.2M |
$16.5M |
$9.7M |
$386.1M |
| Sep 2028 |
$23.1M |
$16.1M |
$7.0M |
$375.9M |
| Aug 2028 |
$23.2M |
$13.7M |
$9.5M |
$368.4M |
| Jul 2028 |
$29.5M |
$11.9M |
$17.5M |
$367.2M |
| Jun 2028 |
$42.0M |
$11.1M |
$30.9M |
$351.4M |
| May 2028 |
$27.6M |
$13.2M |
$14.4M |
$320.2M |
| Apr 2028 |
$26.4M |
$14.7M |
$11.8M |
$305.4M |
| Mar 2028 |
$28.5M |
$14.8M |
$13.6M |
$293.2M |