Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $281K |
| Sponsorship | $192K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $15.4M |
| Staff Wages | $24K |
| Transfer Amortization | $987K |
| Debt Interest | $53K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$7.5M |
$18.0M |
$-10.5M |
$-17.7M |
| Sep 2029 |
$7.8M |
$9.4M |
$-1.6M |
$-8.2M |
| Aug 2029 |
$7.8M |
$8.7M |
$-870K |
$-7.2M |
| Jul 2029 |
$7.9M |
$8.3M |
$-440K |
$-7.3M |
| Jun 2029 |
$11.8M |
$10.4M |
$1.4M |
$-7.9M |
| May 2029 |
$9.4M |
$9.8M |
$-374K |
$-10.3M |
| Apr 2029 |
$9.5M |
$11.6M |
$-2.1M |
$-10.9M |
| Mar 2029 |
$9.0M |
$10.7M |
$-1.7M |
$-9.8M |
| Feb 2029 |
$9.2M |
$10.7M |
$-1.5M |
$-9.1M |
| Jan 2029 |
$9.1M |
$9.7M |
$-556K |
$-8.7M |
| Dec 2028 |
$8.9M |
$9.8M |
$-851K |
$-8.6M |
| Nov 2028 |
$9.0M |
$9.3M |
$-322K |
$-8.7M |