Income Breakdown
| TV Revenue | $7.3M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $1.3M |
| Sponsorship | $907K |
| Merchandising | $8.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $12.7M |
| Staff Wages | $21K |
| Transfer Amortization | $1.5M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$18.9M |
$17.1M |
$1.9M |
$397.5M |
| Sep 2029 |
$20.6M |
$15.8M |
$4.7M |
$394.1M |
| Aug 2029 |
$20.6M |
$15.5M |
$5.1M |
$394.5M |
| Jul 2029 |
$23.8M |
$12.5M |
$11.4M |
$391.1M |
| Jun 2029 |
$37.4M |
$12.9M |
$24.5M |
$395.0M |
| May 2029 |
$25.6M |
$20.3M |
$5.3M |
$369.3M |
| Apr 2029 |
$25.2M |
$14.5M |
$10.8M |
$362.8M |
| Mar 2029 |
$25.8M |
$13.8M |
$12.0M |
$350.7M |
| Feb 2029 |
$29.4M |
$15.8M |
$13.6M |
$337.5M |
| Jan 2029 |
$24.4M |
$13.9M |
$10.5M |
$329.5M |
| Dec 2028 |
$25.2M |
$13.2M |
$12.0M |
$317.8M |
| Nov 2028 |
$26.5M |
$14.3M |
$12.2M |
$304.7M |