Income Breakdown
| TV Revenue | $447K |
| TV Placement Bonus | $255K |
| Matchday Revenue | $859K |
| Sponsorship | $253K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $2.5M |
| Prize Money | $0 |
| Loan Fees (In) | $805K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.3M |
| Staff Wages | $43K |
| Transfer Amortization | $422K |
| Debt Interest | $0 |
| Loan Fees (Out) | $171K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$8.3M |
$10.2M |
$-1.9M |
$93.3M |
| Sep 2029 |
$16.3M |
$8.4M |
$8.0M |
$94.8M |
| Aug 2029 |
$10.6M |
$6.6M |
$4.0M |
$87.8M |
| Jul 2029 |
$8.6M |
$5.5M |
$3.1M |
$116.5M |
| Jun 2029 |
$6.4M |
$5.8M |
$668K |
$113.0M |
| May 2029 |
$6.4M |
$6.0M |
$429K |
$112.0M |
| Apr 2029 |
$7.0M |
$7.3M |
$-376K |
$111.1M |
| Mar 2029 |
$7.7M |
$7.1M |
$641K |
$111.1M |
| Feb 2029 |
$8.3M |
$7.0M |
$1.3M |
$110.1M |
| Jan 2029 |
$8.8M |
$7.1M |
$1.7M |
$108.4M |
| Dec 2028 |
$8.2M |
$6.4M |
$1.7M |
$106.3M |
| Nov 2028 |
$9.4M |
$6.8M |
$2.6M |
$104.4M |