Income Breakdown
| TV Revenue | $7.6M |
| TV Placement Bonus | $497K |
| Matchday Revenue | $3.8M |
| Sponsorship | $569K |
| Merchandising | $8.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $11.7M |
| Staff Wages | $21K |
| Transfer Amortization | $870K |
| Debt Interest | $0 |
| Loan Fees (Out) | $272K |
| Facility Maintenance | $3.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$20.4M |
$15.9M |
$4.6M |
$432.7M |
| Nov 2029 |
$21.2M |
$15.0M |
$6.2M |
$427.3M |
| Oct 2029 |
$19.0M |
$17.4M |
$1.6M |
$420.2M |
| Sep 2029 |
$17.7M |
$14.5M |
$3.2M |
$417.7M |
| Aug 2029 |
$18.2M |
$16.3M |
$1.9M |
$418.3M |
| Jul 2029 |
$18.5M |
$12.0M |
$6.5M |
$417.4M |
| Jun 2029 |
$32.1M |
$12.0M |
$20.1M |
$411.2M |
| May 2029 |
$24.0M |
$15.3M |
$8.7M |
$390.3M |
| Apr 2029 |
$21.8M |
$13.9M |
$7.9M |
$380.7M |
| Mar 2029 |
$21.7M |
$14.3M |
$7.4M |
$372.0M |
| Feb 2029 |
$31.2M |
$14.1M |
$17.1M |
$363.8M |
| Jan 2029 |
$20.6M |
$13.4M |
$7.2M |
$347.6M |