Income Breakdown
| TV Revenue | $6.3M |
| TV Placement Bonus | $819K |
| Matchday Revenue | $0 |
| Sponsorship | $2.7M |
| Merchandising | $9.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $12.5M |
| Staff Wages | $69K |
| Transfer Amortization | $1.1M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$19.2M |
$16.6M |
$2.6M |
$359.6M |
| Jul 2029 |
$128.6M |
$13.6M |
$115.1M |
$355.9M |
| Jun 2029 |
$30.5M |
$14.4M |
$16.1M |
$279.7M |
| May 2029 |
$24.1M |
$21.0M |
$3.1M |
$263.3M |
| Apr 2029 |
$22.2M |
$19.2M |
$3.1M |
$259.9M |
| Mar 2029 |
$23.9M |
$17.0M |
$6.8M |
$256.5M |
| Feb 2029 |
$113.1M |
$21.9M |
$91.2M |
$249.4M |
| Jan 2029 |
$25.6M |
$17.5M |
$8.1M |
$168.3M |
| Dec 2028 |
$24.0M |
$18.3M |
$5.7M |
$160.1M |
| Nov 2028 |
$23.0M |
$17.0M |
$5.9M |
$154.3M |
| Oct 2028 |
$24.7M |
$19.1M |
$5.6M |
$148.3M |
| Sep 2028 |
$22.1M |
$21.7M |
$399K |
$142.6M |