Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $66K |
| Sponsorship | $190K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $114K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $795K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $10.6M |
| Staff Wages | $39K |
| Transfer Amortization | $70K |
| Debt Interest | $0 |
| Loan Fees (Out) | $36K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$6.5M |
$11.9M |
$-5.4M |
$107.4M |
| Sep 2029 |
$6.7M |
$4.5M |
$2.2M |
$112.7M |
| Aug 2029 |
$9.2M |
$4.4M |
$4.8M |
$110.4M |
| Jul 2029 |
$7.4M |
$3.9M |
$3.5M |
$105.5M |
| Jun 2029 |
$10.6M |
$5.6M |
$5.0M |
$102.1M |
| May 2029 |
$6.7M |
$5.2M |
$1.6M |
$97.0M |
| Apr 2029 |
$6.8M |
$4.6M |
$2.2M |
$95.4M |
| Mar 2029 |
$7.8M |
$5.4M |
$2.5M |
$93.1M |
| Feb 2029 |
$8.8M |
$5.8M |
$3.0M |
$90.6M |
| Jan 2029 |
$7.6M |
$4.7M |
$2.9M |
$89.8M |
| Dec 2028 |
$7.1M |
$4.6M |
$2.5M |
$86.9M |
| Nov 2028 |
$7.2M |
$5.6M |
$1.6M |
$84.4M |