Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $0 |
| Sponsorship | $2.5M |
| Merchandising | $5.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $10.3M |
| Staff Wages | $32K |
| Transfer Amortization | $536K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$11.9M |
$13.2M |
$-1.4M |
$31.0M |
| Sep 2029 |
$12.1M |
$12.8M |
$-728K |
$31.8M |
| Aug 2029 |
$11.1M |
$8.9M |
$2.1M |
$61.1M |
| Jul 2029 |
$12.9M |
$9.8M |
$3.1M |
$62.9M |
| Jun 2029 |
$14.3M |
$10.5M |
$3.7M |
$59.4M |
| May 2029 |
$10.0M |
$12.2M |
$-2.3M |
$55.2M |
| Apr 2029 |
$11.7M |
$8.6M |
$3.0M |
$57.0M |
| Mar 2029 |
$11.8M |
$10.6M |
$1.3M |
$53.5M |
| Feb 2029 |
$12.1M |
$10.4M |
$1.7M |
$51.7M |
| Jan 2029 |
$12.1M |
$9.5M |
$2.6M |
$51.3M |
| Dec 2028 |
$11.5M |
$9.8M |
$1.7M |
$48.2M |
| Nov 2028 |
$12.2M |
$9.6M |
$2.5M |
$46.1M |