Income Breakdown
| TV Revenue | $7.6M |
| TV Placement Bonus | $2.2M |
| Matchday Revenue | $1.5M |
| Sponsorship | $3.3M |
| Merchandising | $8.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $347K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $15.1M |
| Staff Wages | $110K |
| Transfer Amortization | $4.5M |
| Debt Interest | $0 |
| Loan Fees (Out) | $636K |
| Facility Maintenance | $3.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$22.9M |
$23.7M |
$-813K |
$282.5M |
| Nov 2029 |
$23.0M |
$25.9M |
$-2.9M |
$278.8M |
| Oct 2029 |
$22.1M |
$26.8M |
$-4.8M |
$277.3M |
| Sep 2029 |
$22.7M |
$36.5M |
$-13.8M |
$277.5M |
| Aug 2029 |
$26.8M |
$41.2M |
$-14.4M |
$289.3M |
| Jul 2029 |
$36.1M |
$26.3M |
$9.8M |
$329.6M |
| Jun 2029 |
$23.3M |
$25.0M |
$-1.7M |
$317.2M |
| May 2029 |
$21.1M |
$21.6M |
$-590K |
$315.4M |
| Apr 2029 |
$20.7M |
$25.9M |
$-5.2M |
$340.4M |
| Mar 2029 |
$21.0M |
$21.0M |
$26K |
$341.6M |
| Feb 2029 |
$20.3M |
$20.7M |
$-420K |
$337.6M |
| Jan 2029 |
$39.9M |
$17.3M |
$22.5M |
$334.0M |