Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $1.1M |
| Sponsorship | $305K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $78K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.5M |
| Staff Wages | $39K |
| Transfer Amortization | $306K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$11.2M |
$9.6M |
$1.6M |
$112.6M |
| Sep 2029 |
$14.4M |
$9.6M |
$4.8M |
$111.5M |
| Aug 2029 |
$21.1M |
$9.1M |
$12.1M |
$106.6M |
| Jul 2029 |
$15.7M |
$7.0M |
$8.7M |
$128.1M |
| Jun 2029 |
$9.1M |
$7.0M |
$2.1M |
$121.6M |
| May 2029 |
$9.1M |
$9.0M |
$121K |
$119.3M |
| Apr 2029 |
$9.2M |
$6.5M |
$2.7M |
$119.0M |
| Mar 2029 |
$9.9M |
$7.5M |
$2.3M |
$116.0M |
| Feb 2029 |
$10.2M |
$9.2M |
$926K |
$113.8M |
| Jan 2029 |
$11.2M |
$8.2M |
$3.0M |
$112.6M |
| Dec 2028 |
$10.8M |
$8.3M |
$2.5M |
$109.4M |
| Nov 2028 |
$10.2M |
$8.0M |
$2.2M |
$106.7M |