Income Breakdown
| TV Revenue | $7.5M |
| TV Placement Bonus | $243K |
| Matchday Revenue | $5.7M |
| Sponsorship | $3.1M |
| Merchandising | $9.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $726K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $18.5M |
| Staff Wages | $133K |
| Transfer Amortization | $2.6M |
| Debt Interest | $0 |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $3.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$27.1M |
$25.0M |
$2.1M |
$268.0M |
| Jan 2029 |
$23.8M |
$23.5M |
$264K |
$267.3M |
| Dec 2028 |
$25.0M |
$24.9M |
$44K |
$264.5M |
| Nov 2028 |
$25.6M |
$23.9M |
$1.7M |
$261.9M |
| Oct 2028 |
$24.2M |
$24.4M |
$-187K |
$257.6M |
| Sep 2028 |
$24.4M |
$24.1M |
$276K |
$255.2M |
| Aug 2028 |
$23.7M |
$17.9M |
$5.9M |
$296.4M |
| Jul 2028 |
$111.3M |
$17.5M |
$93.7M |
$345.3M |
| Jun 2028 |
$47.9M |
$15.2M |
$32.7M |
$249.8M |
| May 2028 |
$29.9M |
$23.7M |
$6.2M |
$215.3M |
| Apr 2028 |
$30.3M |
$18.5M |
$11.8M |
$207.3M |
| Mar 2028 |
$31.2M |
$20.0M |
$11.2M |
$193.7M |