Income Breakdown
| TV Revenue | $5.3M |
| TV Placement Bonus | $2.5M |
| Matchday Revenue | $1.9M |
| Sponsorship | $1.9M |
| Merchandising | $6.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $47K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $18.0M |
| Staff Wages | $46K |
| Transfer Amortization | $1.5M |
| Debt Interest | $0 |
| Loan Fees (Out) | $80K |
| Facility Maintenance | $3.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$18.9M |
$22.6M |
$-3.7M |
$153.4M |
| Jun 2029 |
$17.4M |
$19.0M |
$-1.7M |
$167.2M |
| May 2029 |
$18.9M |
$19.9M |
$-1.0M |
$167.4M |
| Apr 2029 |
$20.1M |
$25.7M |
$-5.6M |
$166.9M |
| Mar 2029 |
$18.6M |
$19.3M |
$-718K |
$171.0M |
| Feb 2029 |
$27.6M |
$19.4M |
$8.2M |
$170.2M |
| Jan 2029 |
$26.9M |
$16.1M |
$10.8M |
$175.1M |
| Dec 2028 |
$19.7M |
$17.6M |
$2.1M |
$165.2M |
| Nov 2028 |
$20.3M |
$19.4M |
$913K |
$161.6M |
| Oct 2028 |
$19.7M |
$19.5M |
$198K |
$159.2M |
| Sep 2028 |
$19.5M |
$16.9M |
$2.6M |
$157.5M |
| Aug 2028 |
$17.6M |
$19.2M |
$-1.7M |
$153.5M |