Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $0 |
| Sponsorship | $2.5M |
| Merchandising | $6.0M |
| Domestic Cup Prize | $2.0M |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.4M |
| Staff Wages | $40K |
| Transfer Amortization | $1.7M |
| Debt Interest | $172K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$16.5M |
$13.8M |
$2.7M |
$-36.8M |
| Nov 2029 |
$15.9M |
$18.0M |
$-2.1M |
$-41.1M |
| Oct 2029 |
$15.9M |
$25.9M |
$-9.9M |
$-40.7M |
| Sep 2029 |
$17.9M |
$20.4M |
$-2.4M |
$-32.4M |
| Aug 2029 |
$17.1M |
$15.5M |
$1.6M |
$-28.7M |
| Jul 2029 |
$15.6M |
$15.9M |
$-303K |
$-29.5M |
| Jun 2029 |
$13.9M |
$15.2M |
$-1.3M |
$-30.8M |
| May 2029 |
$13.5M |
$19.4M |
$-5.8M |
$-31.2M |
| Apr 2029 |
$12.8M |
$16.3M |
$-3.5M |
$-27.0M |
| Mar 2029 |
$16.5M |
$13.1M |
$3.4M |
$-25.2M |
| Feb 2029 |
$13.4M |
$9.0M |
$4.4M |
$-3.8M |
| Jan 2029 |
$21.0M |
$8.9M |
$12.0M |
$18.9M |