Income Breakdown
| TV Revenue | $7.0M |
| TV Placement Bonus | $3.2M |
| Matchday Revenue | $0 |
| Sponsorship | $2.0M |
| Merchandising | $8.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $516K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $13.1M |
| Staff Wages | $35K |
| Transfer Amortization | $4.1M |
| Debt Interest | $0 |
| Loan Fees (Out) | $318K |
| Facility Maintenance | $3.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$21.3M |
$20.6M |
$751K |
$259.7M |
| Sep 2029 |
$21.3M |
$17.0M |
$4.2M |
$254.8M |
| Aug 2029 |
$32.0M |
$18.0M |
$14.1M |
$341.0M |
| Jul 2029 |
$28.0M |
$11.9M |
$16.1M |
$369.2M |
| Jun 2029 |
$44.2M |
$16.9M |
$27.4M |
$414.1M |
| May 2029 |
$23.7M |
$17.8M |
$5.9M |
$384.8M |
| Apr 2029 |
$24.4M |
$14.6M |
$9.7M |
$377.0M |
| Mar 2029 |
$27.0M |
$23.9M |
$3.2M |
$365.4M |
| Feb 2029 |
$63.5M |
$15.0M |
$48.4M |
$360.3M |
| Jan 2029 |
$27.2M |
$16.4M |
$10.9M |
$323.8M |
| Dec 2028 |
$22.6M |
$14.2M |
$8.4M |
$311.1M |
| Nov 2028 |
$23.5M |
$14.4M |
$9.2M |
$301.0M |