Income Breakdown
| TV Revenue | $885K |
| TV Placement Bonus | $416K |
| Matchday Revenue | $1.9M |
| Sponsorship | $3.0M |
| Merchandising | $10.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $3.5M |
| Prize Money | $0 |
| Loan Fees (In) | $929K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.6M |
| Staff Wages | $72K |
| Transfer Amortization | $477K |
| Debt Interest | $0 |
| Loan Fees (Out) | $14K |
| Facility Maintenance | $3.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$24.0M |
$12.1M |
$11.9M |
$427.3M |
| Jan 2029 |
$21.3M |
$10.0M |
$11.3M |
$419.1M |
| Dec 2028 |
$20.2M |
$9.9M |
$10.3M |
$407.3M |
| Nov 2028 |
$20.1M |
$9.9M |
$10.2M |
$396.5M |
| Oct 2028 |
$19.2M |
$10.2M |
$9.0M |
$385.8M |
| Sep 2028 |
$17.9M |
$15.3M |
$2.6M |
$376.7M |
| Aug 2028 |
$19.8M |
$8.6M |
$11.2M |
$386.7M |
| Jul 2028 |
$45.3M |
$9.3M |
$36.0M |
$375.2M |
| Jun 2028 |
$21.0M |
$8.2M |
$12.8M |
$347.5M |
| May 2028 |
$19.1M |
$8.3M |
$10.8M |
$334.4M |
| Apr 2028 |
$19.9M |
$8.6M |
$11.3M |
$323.4M |
| Mar 2028 |
$21.0M |
$8.3M |
$12.7M |
$312.0M |