Income Breakdown
| TV Revenue | $5.1M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $185K |
| Sponsorship | $641K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $1.5M |
| Continental Prize | $9.2M |
| Parachute Payment | $0 |
| Prize Money | $1.4M |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.8M |
| Staff Wages | $21K |
| Transfer Amortization | $1.0M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$22.6M |
$11.5M |
$11.2M |
$29.6M |
| Nov 2029 |
$14.7M |
$11.6M |
$3.0M |
$17.4M |
| Oct 2029 |
$12.2M |
$13.5M |
$-1.3M |
$13.4M |
| Sep 2029 |
$23.8M |
$12.4M |
$11.4M |
$13.7M |
| Aug 2029 |
$8.4M |
$9.8M |
$-1.4M |
$1.2M |
| Jul 2029 |
$8.2M |
$13.4M |
$-5.1M |
$12.3M |
| Jun 2029 |
$8.1M |
$10.0M |
$-1.9M |
$16.6M |
| May 2029 |
$8.1M |
$13.3M |
$-5.2M |
$17.7M |
| Apr 2029 |
$12.9M |
$9.6M |
$3.4M |
$61.8M |
| Mar 2029 |
$11.6M |
$7.3M |
$4.3M |
$62.9M |
| Feb 2029 |
$8.6M |
$7.2M |
$1.4M |
$71.9M |
| Jan 2029 |
$12.1M |
$6.7M |
$5.4M |
$70.1M |