Income Breakdown
| TV Revenue | $360K |
| TV Placement Bonus | $154K |
| Matchday Revenue | $74K |
| Sponsorship | $40K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $2.1M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $13.0M |
| Staff Wages | $18K |
| Transfer Amortization | $206K |
| Debt Interest | $0 |
| Loan Fees (Out) | $273K |
| Facility Maintenance | $844K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$3.9M |
$14.3M |
$-10.4M |
$3.6M |
| Sep 2029 |
$4.0M |
$9.6M |
$-5.6M |
$13.8M |
| Aug 2029 |
$6.6M |
$8.2M |
$-1.6M |
$20.0M |
| Jul 2029 |
$4.9M |
$5.9M |
$-1.0M |
$37.8M |
| Jun 2029 |
$5.5M |
$7.2M |
$-1.7M |
$39.8M |
| May 2029 |
$4.6M |
$16.4M |
$-11.8M |
$41.4M |
| Apr 2029 |
$4.6M |
$7.2M |
$-2.5M |
$53.0M |
| Mar 2029 |
$4.6M |
$9.0M |
$-4.4M |
$55.3M |
| Feb 2029 |
$6.2M |
$8.5M |
$-2.3M |
$59.5M |
| Jan 2029 |
$10.6M |
$8.3M |
$2.3M |
$61.7M |
| Dec 2028 |
$10.1M |
$7.9M |
$2.2M |
$59.2M |
| Nov 2028 |
$10.6M |
$7.8M |
$2.8M |
$56.8M |