Income Breakdown
| TV Revenue | $7.2M |
| TV Placement Bonus | $2.6M |
| Matchday Revenue | $0 |
| Sponsorship | $2.7M |
| Merchandising | $11.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $128K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $32.2M |
| Staff Wages | $103K |
| Transfer Amortization | $12.9M |
| Debt Interest | $0 |
| Loan Fees (Out) | $880K |
| Facility Maintenance | $3.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$97.2M |
$49.6M |
$47.5M |
$-9.8M |
| Aug 2029 |
$63.1M |
$49.9M |
$13.3M |
$17.1M |
| Jul 2029 |
$37.1M |
$31.1M |
$6.1M |
$26.7M |
| Jun 2029 |
$67.5M |
$37.1M |
$30.4M |
$93.3M |
| May 2029 |
$26.5M |
$35.0M |
$-8.5M |
$52.1M |
| Apr 2029 |
$29.2M |
$37.0M |
$-7.8M |
$49.8M |
| Mar 2029 |
$26.3M |
$44.0M |
$-17.7M |
$46.8M |
| Feb 2029 |
$64.6M |
$33.6M |
$30.9M |
$53.8M |
| Jan 2029 |
$29.2M |
$36.3M |
$-7.1M |
$75.1M |
| Dec 2028 |
$29.3M |
$31.8M |
$-2.6M |
$72.4M |
| Nov 2028 |
$28.4M |
$34.2M |
$-5.8M |
$66.5M |
| Oct 2028 |
$26.4M |
$51.4M |
$-25.0M |
$62.5M |