Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $267K |
| Sponsorship | $186K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $205K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $104K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.1M |
| Staff Wages | $71K |
| Transfer Amortization | $665K |
| Debt Interest | $76K |
| Loan Fees (Out) | $52K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$6.6M |
$10.2M |
$-3.6M |
$-18.7M |
| Sep 2029 |
$6.3M |
$7.3M |
$-973K |
$-15.8M |
| Aug 2029 |
$5.9M |
$5.3M |
$520K |
$19.8M |
| Jul 2029 |
$12.1M |
$5.5M |
$6.6M |
$18.6M |
| Jun 2029 |
$8.2M |
$5.6M |
$2.6M |
$11.6M |
| May 2029 |
$5.9M |
$5.3M |
$664K |
$8.4M |
| Apr 2029 |
$6.2M |
$5.1M |
$1.1M |
$7.0M |
| Mar 2029 |
$6.2M |
$6.3M |
$-124K |
$5.3M |
| Feb 2029 |
$9.9M |
$7.3M |
$2.6M |
$4.7M |
| Jan 2029 |
$6.5M |
$6.8M |
$-343K |
$1.5M |
| Dec 2028 |
$6.5M |
$6.4M |
$170K |
$1.2M |
| Nov 2028 |
$6.4M |
$7.3M |
$-869K |
$1.6M |