Income Breakdown
| TV Revenue | $7.0M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $1.5M |
| Sponsorship | $454K |
| Merchandising | $5.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $10.5M |
| Staff Wages | $35K |
| Transfer Amortization | $503K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$15.7M |
$13.3M |
$2.4M |
$319.7M |
| Nov 2029 |
$15.0M |
$12.1M |
$2.9M |
$316.8M |
| Oct 2029 |
$14.6M |
$12.8M |
$1.8M |
$313.3M |
| Sep 2029 |
$14.1M |
$11.9M |
$2.3M |
$311.0M |
| Aug 2029 |
$14.4M |
$9.7M |
$4.7M |
$333.2M |
| Jul 2029 |
$20.3M |
$9.1M |
$11.2M |
$328.0M |
| Jun 2029 |
$25.1M |
$9.8M |
$15.4M |
$325.9M |
| May 2029 |
$15.9M |
$14.0M |
$1.9M |
$310.1M |
| Apr 2029 |
$15.3M |
$12.4M |
$2.9M |
$307.9M |
| Mar 2029 |
$16.2M |
$10.4M |
$5.8M |
$304.6M |
| Feb 2029 |
$16.8M |
$12.3M |
$4.5M |
$298.4M |
| Jan 2029 |
$17.1M |
$10.3M |
$6.8M |
$301.2M |