Income Breakdown
| TV Revenue | $7.0M |
| TV Placement Bonus | $404K |
| Matchday Revenue | $1.1M |
| Sponsorship | $503K |
| Merchandising | $9.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $957K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $13.7M |
| Staff Wages | $23K |
| Transfer Amortization | $2.4M |
| Debt Interest | $0 |
| Loan Fees (Out) | $20K |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$18.9M |
$18.9M |
$45K |
$231K |
| Sep 2029 |
$15.2M |
$12.6M |
$2.6M |
$-2.3M |
| Aug 2029 |
$16.3M |
$12.5M |
$3.8M |
$42.5M |
| Jul 2029 |
$71.9M |
$20.6M |
$51.3M |
$39.9M |
| Jun 2029 |
$13.4M |
$15.4M |
$-2.1M |
$-6.8M |
| May 2029 |
$10.9M |
$16.9M |
$-6.0M |
$-6.9M |
| Apr 2029 |
$12.0M |
$14.9M |
$-2.9M |
$-3.1M |
| Mar 2029 |
$12.0M |
$22.8M |
$-10.8M |
$-1.9M |
| Feb 2029 |
$15.9M |
$15.5M |
$355K |
$6.7M |
| Jan 2029 |
$12.4M |
$16.7M |
$-4.3M |
$14.3M |
| Dec 2028 |
$13.0M |
$13.1M |
$-95K |
$16.7M |
| Nov 2028 |
$11.5M |
$13.4M |
$-1.8M |
$14.8M |