Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $2.2M |
| Matchday Revenue | $776K |
| Sponsorship | $3.0M |
| Merchandising | $9.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.2M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $460K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $16.2M |
| Staff Wages | $85K |
| Transfer Amortization | $2.3M |
| Debt Interest | $0 |
| Loan Fees (Out) | $773K |
| Facility Maintenance | $3.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$24.3M |
$22.9M |
$1.4M |
$375.2M |
| Sep 2029 |
$35.8M |
$19.6M |
$16.2M |
$371.5M |
| Aug 2029 |
$20.4M |
$18.9M |
$1.6M |
$353.0M |
| Jul 2029 |
$22.0M |
$15.7M |
$6.3M |
$364.3M |
| Jun 2029 |
$27.9M |
$14.9M |
$13.0M |
$362.1M |
| May 2029 |
$19.1M |
$16.2M |
$2.8M |
$346.8M |
| Apr 2029 |
$20.2M |
$18.7M |
$1.6M |
$341.8M |
| Mar 2029 |
$20.7M |
$19.2M |
$1.5M |
$338.0M |
| Feb 2029 |
$19.8M |
$16.9M |
$2.9M |
$334.3M |
| Jan 2029 |
$27.1M |
$19.6M |
$7.4M |
$329.2M |
| Dec 2028 |
$27.1M |
$19.1M |
$8.0M |
$323.0M |
| Nov 2028 |
$27.4M |
$18.8M |
$8.7M |
$312.8M |