Income Breakdown
| TV Revenue | $7.3M |
| TV Placement Bonus | $658K |
| Matchday Revenue | $1.6M |
| Sponsorship | $483K |
| Merchandising | $5.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $13.2M |
| Staff Wages | $41K |
| Transfer Amortization | $429K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$15.2M |
$16.0M |
$-838K |
$482.2M |
| Nov 2029 |
$14.5M |
$13.7M |
$804K |
$485.3M |
| Oct 2029 |
$13.8M |
$15.5M |
$-1.8M |
$486.8M |
| Sep 2029 |
$19.4M |
$12.1M |
$7.4M |
$489.7M |
| Aug 2029 |
$14.5M |
$11.6M |
$2.9M |
$550.3M |
| Jul 2029 |
$32.9M |
$11.5M |
$21.4M |
$547.4M |
| Jun 2029 |
$25.4M |
$14.4M |
$10.9M |
$528.0M |
| May 2029 |
$17.3M |
$21.5M |
$-4.2M |
$516.6M |
| Apr 2029 |
$15.9M |
$15.8M |
$162K |
$520.4M |
| Mar 2029 |
$16.3M |
$16.9M |
$-561K |
$519.8M |
| Feb 2029 |
$69.9M |
$12.8M |
$57.0M |
$519.9M |
| Jan 2029 |
$18.0M |
$12.8M |
$5.1M |
$466.5M |