Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $998K |
| Matchday Revenue | $493K |
| Sponsorship | $54K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $133K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.1M |
| Staff Wages | $36K |
| Transfer Amortization | $854K |
| Debt Interest | $0 |
| Loan Fees (Out) | $219K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$7.3M |
$9.3M |
$-2.0M |
$43.2M |
| Aug 2029 |
$6.2M |
$7.5M |
$-1.3M |
$45.4M |
| Jul 2029 |
$10.7M |
$5.5M |
$5.2M |
$60.7M |
| Jun 2029 |
$6.2M |
$5.7M |
$495K |
$55.3M |
| May 2029 |
$6.1M |
$6.3M |
$-237K |
$54.1M |
| Apr 2029 |
$6.7M |
$6.7M |
$-10K |
$53.5M |
| Mar 2029 |
$7.3M |
$7.0M |
$306K |
$52.7M |
| Feb 2029 |
$7.3M |
$7.6M |
$-290K |
$52.1M |
| Jan 2029 |
$15.5M |
$7.9M |
$7.6M |
$51.6M |
| Dec 2028 |
$6.9M |
$7.6M |
$-707K |
$43.4M |
| Nov 2028 |
$7.0M |
$7.4M |
$-443K |
$43.3M |
| Oct 2028 |
$7.2M |
$13.1M |
$-6.0M |
$43.0M |