Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $86K |
| Sponsorship | $295K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $397K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $10.8M |
| Staff Wages | $20K |
| Transfer Amortization | $849K |
| Debt Interest | $0 |
| Loan Fees (Out) | $226K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$9.5M |
$13.3M |
$-3.8M |
$30.1M |
| Aug 2029 |
$10.9M |
$9.5M |
$1.4M |
$33.1M |
| Jul 2029 |
$10.6M |
$5.7M |
$4.8M |
$36.0M |
| Jun 2029 |
$7.0M |
$6.9M |
$158K |
$31.9M |
| May 2029 |
$7.1M |
$8.3M |
$-1.2M |
$31.0M |
| Apr 2029 |
$7.3M |
$7.9M |
$-618K |
$32.2M |
| Mar 2029 |
$12.0M |
$13.3M |
$-1.3M |
$32.0M |
| Feb 2029 |
$8.1M |
$9.0M |
$-932K |
$36.0M |
| Jan 2029 |
$8.3M |
$9.2M |
$-908K |
$36.2M |
| Dec 2028 |
$7.5M |
$8.4M |
$-851K |
$36.7M |
| Nov 2028 |
$7.5M |
$8.9M |
$-1.4M |
$37.0M |
| Oct 2028 |
$8.1M |
$11.8M |
$-3.8M |
$37.7M |