Income Breakdown
| TV Revenue | $6.2M |
| TV Placement Bonus | $216K |
| Matchday Revenue | $0 |
| Sponsorship | $216K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.3M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.5M |
| Staff Wages | $18K |
| Transfer Amortization | $106K |
| Debt Interest | $0 |
| Loan Fees (Out) | $25K |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$12.9M |
$6.5M |
$6.4M |
$124.0M |
| Aug 2029 |
$12.9M |
$5.7M |
$7.2M |
$160.9M |
| Jul 2029 |
$8.5M |
$5.8M |
$2.7M |
$154.6M |
| Jun 2029 |
$12.9M |
$5.7M |
$7.2M |
$153.5M |
| May 2029 |
$8.5M |
$7.5M |
$941K |
$146.3M |
| Apr 2029 |
$8.6M |
$5.8M |
$2.8M |
$145.3M |
| Mar 2029 |
$8.6M |
$5.7M |
$2.8M |
$142.5M |
| Feb 2029 |
$9.0M |
$5.9M |
$3.1M |
$139.7M |
| Jan 2029 |
$10.3M |
$6.3M |
$4.0M |
$136.5M |
| Dec 2028 |
$9.9M |
$5.9M |
$4.1M |
$132.5M |
| Nov 2028 |
$10.1M |
$7.1M |
$3.0M |
$128.4M |
| Oct 2028 |
$9.6M |
$7.4M |
$2.2M |
$125.3M |