Income Breakdown
| TV Revenue | $6.3M |
| TV Placement Bonus | $746K |
| Matchday Revenue | $1.0M |
| Sponsorship | $568K |
| Merchandising | $5.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.2M |
| Staff Wages | $16K |
| Transfer Amortization | $898K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$14.1M |
$11.3M |
$2.8M |
$289.7M |
| Oct 2029 |
$14.2M |
$11.8M |
$2.3M |
$286.0M |
| Sep 2029 |
$14.5M |
$10.6M |
$3.9M |
$282.7M |
| Aug 2029 |
$15.4M |
$13.3M |
$2.1M |
$277.9M |
| Jul 2029 |
$20.9M |
$16.5M |
$4.4M |
$274.9M |
| Jun 2029 |
$14.0M |
$11.0M |
$3.0M |
$271.3M |
| May 2029 |
$14.1M |
$12.1M |
$2.0M |
$267.4M |
| Apr 2029 |
$13.8M |
$8.8M |
$5.0M |
$282.7M |
| Mar 2029 |
$14.1M |
$9.2M |
$4.9M |
$276.9M |
| Feb 2029 |
$15.4M |
$9.8M |
$5.6M |
$271.1M |
| Jan 2029 |
$24.1M |
$11.5M |
$12.6M |
$264.6M |
| Dec 2028 |
$15.6M |
$13.2M |
$2.4M |
$253.7M |