Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $263K |
| Sponsorship | $1.1M |
| Merchandising | $4.8M |
| 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 | $13.2M |
| Staff Wages | $46K |
| Transfer Amortization | $850K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$14.6M |
$16.2M |
$-1.6M |
$83.2M |
| Sep 2029 |
$27.2M |
$12.9M |
$14.4M |
$83.9M |
| Aug 2029 |
$11.0M |
$11.9M |
$-972K |
$68.7M |
| Jul 2029 |
$11.1M |
$9.9M |
$1.2M |
$118.1M |
| Jun 2029 |
$17.5M |
$9.2M |
$8.3M |
$116.0M |
| May 2029 |
$10.5M |
$9.1M |
$1.4M |
$106.9M |
| Apr 2029 |
$12.2M |
$9.3M |
$2.9M |
$104.7M |
| Mar 2029 |
$13.4M |
$10.7M |
$2.7M |
$100.9M |
| Feb 2029 |
$10.2M |
$9.8M |
$387K |
$97.3M |
| Jan 2029 |
$13.2M |
$9.3M |
$3.9M |
$96.1M |
| Dec 2028 |
$15.3M |
$10.4M |
$4.9M |
$91.3M |
| Nov 2028 |
$14.5M |
$10.4M |
$4.1M |
$85.5M |