Income Breakdown
| TV Revenue | $6.7M |
| TV Placement Bonus | $2.5M |
| Matchday Revenue | $722K |
| Sponsorship | $429K |
| Merchandising | $4.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.8M |
| Staff Wages | $48K |
| Transfer Amortization | $320K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$14.4M |
$8.4M |
$6.1M |
$139.5M |
| Nov 2029 |
$16.2M |
$8.4M |
$7.8M |
$133.0M |
| Oct 2029 |
$14.8M |
$9.8M |
$5.0M |
$124.9M |
| Sep 2029 |
$12.4M |
$9.1M |
$3.3M |
$119.6M |
| Aug 2029 |
$12.9M |
$8.0M |
$4.9M |
$201.8M |
| Jul 2029 |
$13.4M |
$10.0M |
$3.4M |
$196.6M |
| Jun 2029 |
$19.4M |
$6.9M |
$12.5M |
$192.9M |
| May 2029 |
$13.5M |
$9.4M |
$4.1M |
$180.1M |
| Apr 2029 |
$12.8M |
$8.4M |
$4.3M |
$175.7M |
| Mar 2029 |
$13.1M |
$8.5M |
$4.6M |
$171.1M |
| Feb 2029 |
$23.0M |
$9.1M |
$13.9M |
$166.1M |
| Jan 2029 |
$13.8M |
$8.2M |
$5.6M |
$151.9M |