Income Breakdown
| TV Revenue | $6.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $429K |
| Merchandising | $4.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1.1M |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $17.3M |
| Staff Wages | $35K |
| Transfer Amortization | $2.0M |
| Debt Interest | $0 |
| Loan Fees (Out) | $172K |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$13.2M |
$21.4M |
$-8.2M |
$38.9M |
| Sep 2029 |
$14.1M |
$22.4M |
$-8.3M |
$45.1M |
| Aug 2029 |
$25.7M |
$16.1M |
$9.5M |
$54.9M |
| Jul 2029 |
$28.1M |
$15.7M |
$12.5M |
$59.1M |
| Jun 2029 |
$24.6M |
$14.0M |
$10.6M |
$67.7M |
| May 2029 |
$15.3M |
$14.5M |
$754K |
$72.9M |
| Apr 2029 |
$15.2M |
$15.1M |
$6K |
$71.2M |
| Mar 2029 |
$16.0M |
$15.4M |
$620K |
$70.2M |
| Feb 2029 |
$16.7M |
$16.2M |
$431K |
$68.5M |
| Jan 2029 |
$16.1M |
$17.8M |
$-1.6M |
$67.1M |
| Dec 2028 |
$14.8M |
$14.4M |
$381K |
$67.7M |
| Nov 2028 |
$15.3M |
$13.8M |
$1.5M |
$66.3M |