Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $1.7M |
| Sponsorship | $1.3M |
| Merchandising | $4.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $9.2M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $12.0M |
| Staff Wages | $43K |
| Transfer Amortization | $332K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$21.1M |
$14.5M |
$6.5M |
$80.7M |
| Oct 2029 |
$13.9M |
$16.1M |
$-2.1M |
$73.9M |
| Sep 2029 |
$25.5M |
$12.1M |
$13.4M |
$75.7M |
| Aug 2029 |
$12.6M |
$11.3M |
$1.3M |
$62.7M |
| Jul 2029 |
$10.7M |
$11.2M |
$-512K |
$61.1M |
| Jun 2029 |
$16.2M |
$10.1M |
$6.1M |
$61.6M |
| May 2029 |
$10.5M |
$12.8M |
$-2.4M |
$55.2M |
| Apr 2029 |
$11.8M |
$11.0M |
$740K |
$57.2M |
| Mar 2029 |
$14.4M |
$12.8M |
$1.6M |
$56.2M |
| Feb 2029 |
$13.7M |
$14.1M |
$-406K |
$54.3M |
| Jan 2029 |
$13.5M |
$14.0M |
$-481K |
$61.3M |
| Dec 2028 |
$13.0M |
$13.5M |
$-480K |
$61.6M |