Income Breakdown
| TV Revenue | $7.5M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $2.4M |
| Sponsorship | $3.3M |
| Merchandising | $8.0M |
| Domestic Cup Prize | $1.0M |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $14.0M |
| Staff Wages | $47K |
| Transfer Amortization | $2.9M |
| Debt Interest | $0 |
| Loan Fees (Out) | $353K |
| Facility Maintenance | $3.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$23.8M |
$20.7M |
$3.1M |
$414.1M |
| Sep 2029 |
$24.3M |
$22.3M |
$2.1M |
$408.1M |
| Aug 2029 |
$37.5M |
$22.5M |
$15.0M |
$403.3M |
| Jul 2029 |
$30.6M |
$18.1M |
$12.5M |
$394.0M |
| Jun 2029 |
$21.9M |
$16.0M |
$5.9M |
$446.1M |
| May 2029 |
$23.7M |
$16.4M |
$7.3M |
$438.4M |
| Apr 2029 |
$24.2M |
$14.4M |
$9.8M |
$444.7M |
| Mar 2029 |
$24.8M |
$14.6M |
$10.2M |
$433.0M |
| Feb 2029 |
$23.9M |
$14.8M |
$9.1M |
$421.0M |
| Jan 2029 |
$105.1M |
$14.8M |
$90.2M |
$410.1M |
| Dec 2028 |
$29.4M |
$18.3M |
$11.2M |
$331.1M |
| Nov 2028 |
$27.7M |
$17.7M |
$9.9M |
$318.3M |