Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $705K |
| Sponsorship | $1.0M |
| Merchandising | $4.6M |
| Domestic Cup Prize | $205K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.2M |
| Staff Wages | $54K |
| Transfer Amortization | $1.6M |
| Debt Interest | $22K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$11.3M |
$12.9M |
$-1.6M |
$-7.7M |
| Sep 2029 |
$10.2M |
$12.5M |
$-2.3M |
$-7.7M |
| Aug 2029 |
$10.7M |
$11.2M |
$-483K |
$-7.0M |
| Jul 2029 |
$16.6M |
$11.0M |
$5.6M |
$-8.1M |
| Jun 2029 |
$13.3M |
$8.6M |
$4.7M |
$11.2M |
| May 2029 |
$9.1M |
$7.6M |
$1.5M |
$5.4M |
| Apr 2029 |
$10.0M |
$7.6M |
$2.4M |
$2.8M |
| Mar 2029 |
$10.5M |
$11.0M |
$-533K |
$-716K |
| Feb 2029 |
$15.6M |
$10.6M |
$5.0M |
$-1.3M |
| Jan 2029 |
$9.6M |
$10.5M |
$-880K |
$-4.1M |
| Dec 2028 |
$9.6M |
$11.8M |
$-2.2M |
$-4.2M |
| Nov 2028 |
$9.9M |
$9.1M |
$833K |
$-1.5M |