Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $2.3M |
| Matchday Revenue | $315K |
| Sponsorship | $295K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $743K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.6M |
| Staff Wages | $41K |
| Transfer Amortization | $741K |
| Debt Interest | $0 |
| Loan Fees (Out) | $167K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$12.1M |
$10.1M |
$1.9M |
$91.6M |
| Aug 2029 |
$10.6M |
$9.0M |
$1.6M |
$89.0M |
| Jul 2029 |
$17.7M |
$5.9M |
$11.8M |
$112.1M |
| Jun 2029 |
$8.8M |
$6.6M |
$2.2M |
$100.5M |
| May 2029 |
$8.8M |
$7.1M |
$1.7M |
$97.6M |
| Apr 2029 |
$9.2M |
$6.9M |
$2.2M |
$95.2M |
| Mar 2029 |
$9.5M |
$8.7M |
$728K |
$92.2M |
| Feb 2029 |
$14.5M |
$7.8M |
$6.8M |
$90.8M |
| Jan 2029 |
$9.6M |
$7.7M |
$1.9M |
$83.3M |
| Dec 2028 |
$9.6M |
$7.4M |
$2.2M |
$80.7M |
| Nov 2028 |
$9.5M |
$7.3M |
$2.2M |
$77.8M |
| Oct 2028 |
$11.6M |
$10.9M |
$687K |
$74.9M |