Income Breakdown
| TV Revenue | $6.9M |
| TV Placement Bonus | $626K |
| Matchday Revenue | $728K |
| Sponsorship | $198K |
| Merchandising | $4.5M |
| Domestic Cup Prize | $243K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $88K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.5M |
| Staff Wages | $28K |
| Transfer Amortization | $578K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2030 |
$13.7M |
$9.1M |
$4.7M |
$289.5M |
| Dec 2029 |
$13.0M |
$8.9M |
$4.1M |
$284.2M |
| Nov 2029 |
$14.7M |
$9.7M |
$5.0M |
$279.5M |
| Oct 2029 |
$12.5M |
$8.9M |
$3.6M |
$274.0M |
| Sep 2029 |
$16.9M |
$8.8M |
$8.1M |
$269.8M |
| Aug 2029 |
$13.5M |
$8.9M |
$4.6M |
$264.7M |
| Jul 2029 |
$20.7M |
$7.9M |
$12.9M |
$261.0M |
| Jun 2029 |
$23.6M |
$8.4M |
$15.2M |
$251.5M |
| May 2029 |
$14.7M |
$11.0M |
$3.7M |
$235.9M |
| Apr 2029 |
$15.1M |
$8.5M |
$6.5M |
$232.3M |
| Mar 2029 |
$15.2M |
$8.5M |
$6.7M |
$225.3M |
| Feb 2029 |
$52.0M |
$10.0M |
$42.0M |
$218.2M |