Income Breakdown
| TV Revenue | $7.1M |
| TV Placement Bonus | $417K |
| Matchday Revenue | $1.9M |
| Sponsorship | $501K |
| Merchandising | $7.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.4M |
| Staff Wages | $23K |
| Transfer Amortization | $869K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$17.4M |
$11.9M |
$5.4M |
$348.7M |
| Oct 2029 |
$17.4M |
$12.1M |
$5.3M |
$342.4M |
| Sep 2029 |
$21.8M |
$12.6M |
$9.3M |
$336.2M |
| Aug 2029 |
$16.9M |
$10.8M |
$6.1M |
$393.6M |
| Jul 2029 |
$21.1M |
$9.9M |
$11.1M |
$386.6M |
| Jun 2029 |
$33.0M |
$10.7M |
$22.3M |
$398.7M |
| May 2029 |
$19.9M |
$14.2M |
$5.7M |
$376.0M |
| Apr 2029 |
$19.6M |
$11.6M |
$8.0M |
$369.9M |
| Mar 2029 |
$20.1M |
$13.4M |
$6.8M |
$361.5M |
| Feb 2029 |
$20.9M |
$13.8M |
$7.1M |
$354.3M |
| Jan 2029 |
$21.5M |
$11.4M |
$10.0M |
$346.8M |
| Dec 2028 |
$20.9M |
$11.4M |
$9.5M |
$336.4M |