Income Breakdown
| TV Revenue | $7.4M |
| TV Placement Bonus | $2.2M |
| Matchday Revenue | $644K |
| Sponsorship | $529K |
| Merchandising | $6.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.4M |
| Staff Wages | $22K |
| Transfer Amortization | $2.3M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$17.6M |
$12.3M |
$5.3M |
$18.9M |
| Sep 2029 |
$11.7M |
$10.6M |
$1.1M |
$11.3M |
| Aug 2029 |
$12.2M |
$9.7M |
$2.4M |
$48.0M |
| Jul 2029 |
$9.6M |
$9.4M |
$204K |
$43.2M |
| Jun 2029 |
$10.4M |
$9.4M |
$1.0M |
$40.7M |
| May 2029 |
$10.4M |
$20.2M |
$-9.8M |
$37.4M |
| Apr 2029 |
$10.5M |
$11.5M |
$-1.0M |
$44.9M |
| Mar 2029 |
$9.8M |
$9.9M |
$-88K |
$43.6M |
| Feb 2029 |
$52.0M |
$13.8M |
$38.2M |
$41.4M |
| Jan 2029 |
$11.4M |
$12.0M |
$-632K |
$911K |
| Dec 2028 |
$10.7M |
$11.7M |
$-1.0M |
$-742K |
| Nov 2028 |
$9.5M |
$11.4M |
$-1.8M |
$-2.0M |