Income Breakdown
| TV Revenue | $712K |
| TV Placement Bonus | $224K |
| Matchday Revenue | $3.5M |
| Sponsorship | $1.7M |
| Merchandising | $7.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $3.9M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $12.1M |
| Staff Wages | $83K |
| Transfer Amortization | $4.7M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$17.5M |
$19.6M |
$-2.0M |
$15.6M |
| Nov 2029 |
$16.4M |
$19.6M |
$-3.2M |
$12.9M |
| Oct 2029 |
$16.0M |
$22.1M |
$-6.0M |
$11.3M |
| Sep 2029 |
$30.2M |
$21.1M |
$9.1M |
$12.6M |
| Aug 2029 |
$19.8M |
$31.2M |
$-11.4M |
$73.2M |
| Jul 2029 |
$56.3M |
$21.5M |
$34.8M |
$82.1M |
| Jun 2029 |
$26.4M |
$20.6M |
$5.7M |
$42.6M |
| May 2029 |
$19.3M |
$29.8M |
$-10.5M |
$33.3M |
| Apr 2029 |
$18.7M |
$22.4M |
$-3.6M |
$39.1M |
| Mar 2029 |
$18.9M |
$25.8M |
$-6.9M |
$38.0M |
| Feb 2029 |
$32.6M |
$25.7M |
$6.9M |
$40.7M |
| Jan 2029 |
$19.2M |
$22.8M |
$-3.7M |
$29.1M |