Income Breakdown
| TV Revenue | $873K |
| TV Placement Bonus | $342K |
| Matchday Revenue | $4.7M |
| Sponsorship | $2.7M |
| Merchandising | $8.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $3.5M |
| Prize Money | $0 |
| Loan Fees (In) | $548K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $11.8M |
| Staff Wages | $47K |
| Transfer Amortization | $2.0M |
| Debt Interest | $0 |
| Loan Fees (Out) | $147K |
| Facility Maintenance | $3.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$21.1M |
$17.0M |
$4.1M |
$247.3M |
| Nov 2029 |
$23.2M |
$18.5M |
$4.7M |
$241.2M |
| Oct 2029 |
$16.7M |
$65.3M |
$-48.6M |
$234.6M |
| Sep 2029 |
$16.5M |
$23.7M |
$-7.2M |
$281.2M |
| Aug 2029 |
$19.3M |
$19.1M |
$194K |
$286.4M |
| Jul 2029 |
$32.5M |
$16.7M |
$15.8M |
$296.6M |
| Jun 2029 |
$24.8M |
$17.2M |
$7.6M |
$297.5M |
| May 2029 |
$22.5M |
$18.6M |
$3.9M |
$288.2M |
| Apr 2029 |
$22.0M |
$17.7M |
$4.3M |
$282.7M |
| Mar 2029 |
$25.9M |
$36.9M |
$-11.0M |
$277.3M |
| Feb 2029 |
$28.2M |
$19.2M |
$9.0M |
$288.7M |
| Jan 2029 |
$20.6M |
$16.7M |
$3.9M |
$279.7M |