Income Breakdown
| TV Revenue | $6.2M |
| TV Placement Bonus | $3.5M |
| Matchday Revenue | $1.3M |
| Sponsorship | $505K |
| Merchandising | $4.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.1M |
| Staff Wages | $24K |
| Transfer Amortization | $436K |
| Debt Interest | $0 |
| Loan Fees (Out) | $31K |
| Facility Maintenance | $2.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$16.2M |
$11.1M |
$5.1M |
$293.3M |
| Nov 2029 |
$15.3M |
$11.3M |
$4.0M |
$287.7M |
| Oct 2029 |
$14.8M |
$11.9M |
$2.9M |
$283.3M |
| Sep 2029 |
$14.2M |
$12.4M |
$1.9M |
$280.0M |
| Aug 2029 |
$17.4M |
$15.8M |
$1.6M |
$277.7M |
| Jul 2029 |
$22.5M |
$10.2M |
$12.3M |
$280.1M |
| Jun 2029 |
$16.3M |
$10.2M |
$6.1M |
$281.0M |
| May 2029 |
$15.4M |
$10.6M |
$4.8M |
$274.7M |
| Apr 2029 |
$15.7M |
$10.4M |
$5.3M |
$269.7M |
| Mar 2029 |
$13.7M |
$10.8M |
$2.9M |
$264.2M |
| Feb 2029 |
$14.4M |
$11.5M |
$2.9M |
$278.5M |
| Jan 2029 |
$44.5M |
$10.2M |
$34.3M |
$275.4M |