Income Breakdown
| TV Revenue | $7.6M |
| TV Placement Bonus | $3.7M |
| Matchday Revenue | $2.4M |
| Sponsorship | $3.0M |
| Merchandising | $8.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $36K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $14.0M |
| Staff Wages | $86K |
| Transfer Amortization | $2.1M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $3.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$24.8M |
$19.7M |
$5.1M |
$156.6M |
| Nov 2029 |
$22.5M |
$19.6M |
$2.9M |
$149.4M |
| Oct 2029 |
$21.4M |
$28.3M |
$-6.9M |
$144.4M |
| Sep 2029 |
$20.8M |
$25.1M |
$-4.3M |
$149.2M |
| Aug 2029 |
$20.6M |
$16.1M |
$4.5M |
$219.9M |
| Jul 2029 |
$22.4M |
$17.4M |
$5.0M |
$213.3M |
| Jun 2029 |
$48.5M |
$19.9M |
$28.6M |
$206.2M |
| May 2029 |
$24.4M |
$30.6M |
$-6.3M |
$175.5M |
| Apr 2029 |
$21.6M |
$21.9M |
$-352K |
$179.7M |
| Mar 2029 |
$23.6M |
$21.6M |
$1.9M |
$178.0M |
| Feb 2029 |
$57.2M |
$17.6M |
$39.6M |
$173.9M |
| Jan 2029 |
$23.8M |
$17.3M |
$6.5M |
$132.9M |