Income Breakdown
| TV Revenue | $8.0M |
| TV Placement Bonus | $2.4M |
| Matchday Revenue | $1.2M |
| Sponsorship | $616K |
| Merchandising | $6.4M |
| Domestic Cup Prize | $277K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.5M |
| Staff Wages | $28K |
| Transfer Amortization | $925K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$18.9M |
$12.1M |
$6.7M |
$296.0M |
| Nov 2029 |
$18.1M |
$12.0M |
$6.1M |
$288.3M |
| Oct 2029 |
$15.9M |
$13.2M |
$2.7M |
$281.3M |
| Sep 2029 |
$17.1M |
$12.8M |
$4.4M |
$277.7M |
| Aug 2029 |
$16.9M |
$10.7M |
$6.2M |
$272.4M |
| Jul 2029 |
$16.9M |
$12.1M |
$4.8M |
$265.7M |
| Jun 2029 |
$35.1M |
$10.2M |
$25.0M |
$271.6M |
| May 2029 |
$17.6M |
$12.9M |
$4.7M |
$251.4M |
| Apr 2029 |
$17.7M |
$12.3M |
$5.4M |
$246.1M |
| Mar 2029 |
$17.6M |
$14.6M |
$3.0M |
$240.2M |
| Feb 2029 |
$19.0M |
$14.3M |
$4.7M |
$236.7M |
| Jan 2029 |
$17.9M |
$11.6M |
$6.3M |
$231.4M |