Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $608K |
| Sponsorship | $231K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.0M |
| Staff Wages | $52K |
| Transfer Amortization | $273K |
| Debt Interest | $0 |
| Loan Fees (Out) | $86K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$8.4M |
$8.8M |
$-375K |
$43.3M |
| Aug 2029 |
$30.1M |
$6.3M |
$23.7M |
$43.7M |
| Jul 2029 |
$8.3M |
$6.5M |
$1.9M |
$22.0M |
| Jun 2029 |
$8.2M |
$6.7M |
$1.5M |
$20.2M |
| May 2029 |
$10.9M |
$16.3M |
$-5.5M |
$18.5M |
| Apr 2029 |
$8.2M |
$6.4M |
$1.7M |
$27.6M |
| Mar 2029 |
$13.4M |
$5.2M |
$8.3M |
$58.7M |
| Feb 2029 |
$6.5M |
$5.1M |
$1.4M |
$50.3M |
| Jan 2029 |
$9.1M |
$5.7M |
$3.5M |
$48.8M |
| Dec 2028 |
$6.5M |
$5.1M |
$1.4M |
$45.1M |
| Nov 2028 |
$6.8M |
$5.5M |
$1.3M |
$43.6M |
| Oct 2028 |
$6.7M |
$6.4M |
$280K |
$42.1M |