Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $2.2M |
| Matchday Revenue | $166K |
| Sponsorship | $234K |
| Merchandising | $2.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.2M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $10.1M |
| Staff Wages | $45K |
| Transfer Amortization | $1.1M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$11.9M |
$12.8M |
$-898K |
$95.8M |
| Sep 2029 |
$24.5M |
$10.0M |
$14.5M |
$95.6M |
| Aug 2029 |
$8.4M |
$7.2M |
$1.2M |
$80.0M |
| Jul 2029 |
$8.3M |
$6.4M |
$1.9M |
$87.9M |
| Jun 2029 |
$15.0M |
$6.0M |
$9.0M |
$84.9M |
| May 2029 |
$7.6M |
$7.7M |
$-73K |
$74.8M |
| Apr 2029 |
$7.7M |
$6.4M |
$1.3M |
$73.9M |
| Mar 2029 |
$7.7M |
$6.8M |
$848K |
$71.5M |
| Feb 2029 |
$7.8M |
$5.9M |
$1.9M |
$69.6M |
| Jan 2029 |
$9.4M |
$6.4M |
$3.0M |
$66.7M |
| Dec 2028 |
$10.7M |
$7.9M |
$2.8M |
$62.6M |
| Nov 2028 |
$10.1M |
$8.0M |
$2.1M |
$58.8M |