Income Breakdown
| TV Revenue | $5.7M |
| TV Placement Bonus | $958K |
| Matchday Revenue | $466K |
| Sponsorship | $426K |
| Merchandising | $3.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.5M |
| Staff Wages | $38K |
| Transfer Amortization | $427K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$11.2M |
$8.7M |
$2.4M |
$190.1M |
| Sep 2029 |
$11.6M |
$7.2M |
$4.3M |
$187.2M |
| Aug 2029 |
$11.7M |
$7.3M |
$4.4M |
$198.5M |
| Jul 2029 |
$11.7M |
$6.8M |
$4.9M |
$194.0M |
| Jun 2029 |
$23.2M |
$6.5M |
$16.7M |
$189.3M |
| May 2029 |
$13.2M |
$9.5M |
$3.8M |
$172.6M |
| Apr 2029 |
$12.1M |
$7.7M |
$4.4M |
$168.7M |
| Mar 2029 |
$12.5M |
$6.9M |
$5.6M |
$164.2M |
| Feb 2029 |
$12.6M |
$7.6M |
$5.0M |
$158.5M |
| Jan 2029 |
$13.2M |
$7.2M |
$6.0M |
$153.4M |
| Dec 2028 |
$13.1M |
$7.2M |
$5.9M |
$147.3M |
| Nov 2028 |
$12.8M |
$7.0M |
$5.8M |
$141.3M |