Income Breakdown
| TV Revenue | $6.4M |
| TV Placement Bonus | $2.3M |
| Matchday Revenue | $1.3M |
| Sponsorship | $1.0M |
| Merchandising | $6.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5.9M |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $24.7M |
| Staff Wages | $38K |
| Transfer Amortization | $3.4M |
| Debt Interest | $0 |
| Loan Fees (Out) | $1.2M |
| Facility Maintenance | $2.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$23.0M |
$32.0M |
$-8.9M |
$59.4M |
| Sep 2029 |
$17.3M |
$23.6M |
$-6.3M |
$65.0M |
| Aug 2029 |
$20.4M |
$26.8M |
$-6.3M |
$112.5M |
| Jul 2029 |
$17.9M |
$21.4M |
$-3.5M |
$121.1M |
| Jun 2029 |
$34.0M |
$19.6M |
$14.5M |
$125.2M |
| May 2029 |
$17.4M |
$37.4M |
$-20.0M |
$107.5M |
| Apr 2029 |
$17.2M |
$22.9M |
$-5.7M |
$124.2M |
| Mar 2029 |
$18.0M |
$28.3M |
$-10.3M |
$126.7M |
| Feb 2029 |
$24.4M |
$23.6M |
$802K |
$133.7M |
| Jan 2029 |
$19.2M |
$23.4M |
$-4.3M |
$131.8M |
| Dec 2028 |
$18.8M |
$21.6M |
$-2.8M |
$132.8M |
| Nov 2028 |
$18.0M |
$22.5M |
$-4.5M |
$132.4M |