Income Breakdown
| TV Revenue | $826K |
| TV Placement Bonus | $175K |
| Matchday Revenue | $462K |
| Sponsorship | $1.9M |
| Merchandising | $7.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $3.3M |
| Prize Money | $0 |
| Loan Fees (In) | $840K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $12.3M |
| Staff Wages | $54K |
| Transfer Amortization | $4.8M |
| Debt Interest | $0 |
| Loan Fees (Out) | $340K |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$15.1M |
$19.8M |
$-4.6M |
$288.2M |
| Sep 2029 |
$49.3M |
$18.1M |
$31.2M |
$288.0M |
| Aug 2029 |
$75.0M |
$13.2M |
$61.8M |
$323.5M |
| Jul 2029 |
$78.0M |
$11.3M |
$66.7M |
$299.4M |
| Jun 2029 |
$16.6M |
$13.3M |
$3.3M |
$239.8M |
| May 2029 |
$16.1M |
$13.3M |
$2.8M |
$232.6M |
| Apr 2029 |
$15.8M |
$12.2M |
$3.6M |
$226.1M |
| Mar 2029 |
$16.5M |
$15.8M |
$700K |
$218.6M |
| Feb 2029 |
$36.1M |
$19.1M |
$17.0M |
$214.1M |
| Jan 2029 |
$18.6M |
$19.4M |
$-767K |
$197.6M |
| Dec 2028 |
$17.2M |
$16.9M |
$299K |
$194.7M |
| Nov 2028 |
$18.0M |
$17.1M |
$954K |
$190.6M |