Income Breakdown
| TV Revenue | $7.1M |
| TV Placement Bonus | $420K |
| Matchday Revenue | $837K |
| Sponsorship | $492K |
| Merchandising | $7.9M |
| Domestic Cup Prize | $251K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.4M |
| Staff Wages | $20K |
| Transfer Amortization | $565K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$17.0M |
$11.5M |
$5.5M |
$344.0M |
| Nov 2029 |
$17.3M |
$11.2M |
$6.1M |
$337.9M |
| Oct 2029 |
$18.1M |
$13.5M |
$4.6M |
$331.3M |
| Sep 2029 |
$17.8M |
$13.1M |
$4.7M |
$326.1M |
| Aug 2029 |
$17.7M |
$10.2M |
$7.4M |
$323.9M |
| Jul 2029 |
$20.9M |
$11.5M |
$9.4M |
$319.1M |
| Jun 2029 |
$40.8M |
$10.0M |
$30.8M |
$309.3M |
| May 2029 |
$18.7M |
$12.3M |
$6.5M |
$278.0M |
| Apr 2029 |
$17.3M |
$12.2M |
$5.1M |
$271.1M |
| Mar 2029 |
$17.4M |
$12.0M |
$5.4M |
$265.5M |
| Feb 2029 |
$22.5M |
$15.4M |
$7.1M |
$259.7M |
| Jan 2029 |
$20.4M |
$11.8M |
$8.6M |
$252.2M |