Income Breakdown
| TV Revenue | $760K |
| TV Placement Bonus | $314K |
| Matchday Revenue | $0 |
| Sponsorship | $397K |
| Merchandising | $7.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.8M |
| Staff Wages | $44K |
| Transfer Amortization | $3.2M |
| Debt Interest | $0 |
| Loan Fees (Out) | $63K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$44.5M |
$12.7M |
$31.8M |
$123.4M |
| Aug 2029 |
$43.1M |
$13.7M |
$29.4M |
$93.6M |
| Jul 2029 |
$39.2M |
$11.1M |
$28.0M |
$70.3M |
| Jun 2029 |
$14.2M |
$12.0M |
$2.2M |
$43.2M |
| May 2029 |
$12.1M |
$20.6M |
$-8.4M |
$38.0M |
| Apr 2029 |
$13.9M |
$15.6M |
$-1.7M |
$43.5M |
| Mar 2029 |
$15.0M |
$20.6M |
$-5.6M |
$43.0M |
| Feb 2029 |
$19.9M |
$17.8M |
$2.0M |
$45.6M |
| Jan 2029 |
$12.6M |
$17.0M |
$-4.4M |
$40.7M |
| Dec 2028 |
$13.2M |
$14.7M |
$-1.5M |
$42.1M |
| Nov 2028 |
$13.5M |
$15.4M |
$-1.9M |
$40.7M |
| Oct 2028 |
$12.3M |
$18.4M |
$-6.1M |
$39.7M |