Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $695K |
| Sponsorship | $229K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.2M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $568K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $17.7M |
| Staff Wages | $54K |
| Transfer Amortization | $708K |
| Debt Interest | $0 |
| Loan Fees (Out) | $104K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$11.5M |
$20.0M |
$-8.5M |
$64.5M |
| Sep 2029 |
$23.5M |
$9.4M |
$14.1M |
$72.2M |
| Aug 2029 |
$7.1M |
$8.6M |
$-1.5M |
$80.5M |
| Jul 2029 |
$8.3M |
$8.5M |
$-228K |
$100.8M |
| Jun 2029 |
$13.0M |
$8.4M |
$4.6M |
$100.8M |
| May 2029 |
$7.6M |
$8.6M |
$-985K |
$95.9M |
| Apr 2029 |
$10.9M |
$7.8M |
$3.1M |
$96.6M |
| Mar 2029 |
$11.1M |
$13.3M |
$-2.2M |
$93.3M |
| Feb 2029 |
$8.6M |
$7.8M |
$857K |
$95.2M |
| Jan 2029 |
$11.8M |
$8.7M |
$3.1M |
$95.2M |
| Dec 2028 |
$17.2M |
$9.4M |
$7.8M |
$91.8M |
| Nov 2028 |
$17.3M |
$8.9M |
$8.3M |
$83.8M |