Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $450K |
| Sponsorship | $2.4M |
| Merchandising | $4.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $22.4M |
| Staff Wages | $45K |
| Transfer Amortization | $1.0M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$12.2M |
$25.9M |
$-13.7M |
$-7.3M |
| Sep 2029 |
$11.7M |
$13.3M |
$-1.7M |
$5.4M |
| Aug 2029 |
$11.8M |
$11.6M |
$126K |
$12.5M |
| Jul 2029 |
$18.9M |
$12.7M |
$6.2M |
$11.5M |
| Jun 2029 |
$16.9M |
$13.6M |
$3.3M |
$4.4M |
| May 2029 |
$11.7M |
$13.6M |
$-1.9M |
$217K |
| Apr 2029 |
$12.0M |
$17.2M |
$-5.2M |
$1.2M |
| Mar 2029 |
$11.5M |
$24.5M |
$-12.9M |
$5.5M |
| Feb 2029 |
$13.3M |
$15.7M |
$-2.5M |
$17.5M |
| Jan 2029 |
$11.9M |
$16.3M |
$-4.3M |
$21.8M |
| Dec 2028 |
$11.1M |
$17.9M |
$-6.8M |
$26.5M |
| Nov 2028 |
$11.7M |
$15.0M |
$-3.4M |
$32.4M |