Income Breakdown
| TV Revenue | $5.6M |
| TV Placement Bonus | $559K |
| Matchday Revenue | $9.9M |
| Sponsorship | $0 |
| Merchandising | $407K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $16.0M |
| Staff Wages | $32K |
| Transfer Amortization | $1.7M |
| Debt Interest | $0 |
| Loan Fees (Out) | $231K |
| Facility Maintenance | $3.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$17.0M |
$21.6M |
$-4.6M |
$12.6M |
| Oct 2029 |
$13.8M |
$22.0M |
$-8.2M |
$15.4M |
| Sep 2029 |
$7.1M |
$23.0M |
$-15.9M |
$21.9M |
| Aug 2029 |
$7.0M |
$18.5M |
$-11.6M |
$36.1M |
| Jul 2029 |
$-466K |
$17.2M |
$-17.6M |
$45.9M |
| Jun 2029 |
$33.0M |
$15.3M |
$17.7M |
$97.9M |
| May 2029 |
$15.5M |
$21.5M |
$-6.0M |
$79.2M |
| Apr 2029 |
$13.1M |
$19.3M |
$-6.2M |
$84.2M |
| Mar 2029 |
$11.9M |
$17.1M |
$-5.2M |
$89.4M |
| Feb 2029 |
$16.2M |
$20.6M |
$-4.4M |
$93.6M |
| Jan 2029 |
$21.9M |
$19.1M |
$2.8M |
$112.8M |
| Dec 2028 |
$22.0M |
$20.5M |
$1.5M |
$109.4M |