Income Breakdown
| TV Revenue | $7.3M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $1.9M |
| Sponsorship | $218K |
| Merchandising | $4.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $53.7M |
| Staff Wages | $25K |
| Transfer Amortization | $715K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$15.9M |
$56.9M |
$-41.0M |
$504K |
| Nov 2029 |
$14.7M |
$22.5M |
$-7.8M |
$40.8M |
| Oct 2029 |
$14.4M |
$25.1M |
$-10.7M |
$47.8M |
| Sep 2029 |
$19.0M |
$17.0M |
$2.0M |
$57.9M |
| Aug 2029 |
$19.3M |
$18.4M |
$838K |
$56.3M |
| Jul 2029 |
$49.5M |
$16.0M |
$33.4M |
$55.3M |
| Jun 2029 |
$24.2M |
$19.4M |
$4.8M |
$23.6M |
| May 2029 |
$16.4M |
$35.8M |
$-19.5M |
$18.2M |
| Apr 2029 |
$14.9M |
$25.1M |
$-10.2M |
$37.0M |
| Mar 2029 |
$15.3M |
$15.0M |
$313K |
$46.5M |
| Feb 2029 |
$20.6M |
$18.4M |
$2.2M |
$45.6M |
| Jan 2029 |
$17.0M |
$15.4M |
$1.7M |
$42.8M |