Income Breakdown
| TV Revenue | $4.8M |
| TV Placement Bonus | $2.6M |
| Matchday Revenue | $328K |
| Sponsorship | $1.8M |
| Merchandising | $4.5M |
| Domestic Cup Prize | $165K |
| Continental Prize | $15.6M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $173K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $22.8M |
| Staff Wages | $89K |
| Transfer Amortization | $914K |
| Debt Interest | $208K |
| Loan Fees (Out) | $420K |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$30.0M |
$26.7M |
$3.3M |
$-34.2M |
| Aug 2029 |
$21.6M |
$27.0M |
$-5.4M |
$-38.4M |
| Jul 2029 |
$13.8M |
$22.9M |
$-9.2M |
$-33.3M |
| Jun 2029 |
$19.5M |
$18.4M |
$1.1M |
$-25.0M |
| May 2029 |
$13.4M |
$17.8M |
$-4.3M |
$-27.0M |
| Apr 2029 |
$13.5M |
$19.3M |
$-5.7M |
$-23.6M |
| Mar 2029 |
$14.0M |
$26.2M |
$-12.1M |
$-18.8M |
| Feb 2029 |
$27.9M |
$20.0M |
$7.9M |
$-7.5M |
| Jan 2029 |
$13.4M |
$20.0M |
$-6.6M |
$-13.5M |
| Dec 2028 |
$12.5M |
$19.6M |
$-7.1M |
$-7.7M |
| Nov 2028 |
$13.6M |
$18.5M |
$-4.9M |
$-1.4M |
| Oct 2028 |
$15.3M |
$34.5M |
$-19.2M |
$3.0M |