Income Breakdown
| TV Revenue | $6.3M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $0 |
| Sponsorship | $49K |
| Merchandising | $3.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.5M |
| Staff Wages | $55K |
| Transfer Amortization | $512K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$12.0M |
$9.8M |
$2.2M |
$112.8M |
| Aug 2029 |
$11.4M |
$9.3M |
$2.2M |
$179.1M |
| Jul 2029 |
$12.3M |
$9.8M |
$2.5M |
$176.5M |
| Jun 2029 |
$26.6M |
$9.2M |
$17.4M |
$173.4M |
| May 2029 |
$12.8M |
$12.0M |
$830K |
$155.5M |
| Apr 2029 |
$13.1M |
$10.0M |
$3.1M |
$154.2M |
| Mar 2029 |
$13.0M |
$9.8M |
$3.2M |
$150.5M |
| Feb 2029 |
$25.6M |
$11.6M |
$14.0M |
$146.8M |
| Jan 2029 |
$12.7M |
$10.2M |
$2.5M |
$132.4M |
| Dec 2028 |
$11.6M |
$9.4M |
$2.2M |
$129.3M |
| Nov 2028 |
$12.7M |
$10.2M |
$2.5M |
$126.6M |
| Oct 2028 |
$10.9M |
$10.9M |
$-19K |
$123.6M |