Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $879K |
| Matchday Revenue | $135K |
| Sponsorship | $1.4M |
| Merchandising | $5.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.2M |
| Staff Wages | $60K |
| Transfer Amortization | $1.4M |
| Debt Interest | $23K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$9.8M |
$11.6M |
$-1.9M |
$-7.1M |
| Aug 2029 |
$9.9M |
$9.8M |
$164K |
$-6.6M |
| Jul 2029 |
$8.9M |
$7.8M |
$1.0M |
$-8.1M |
| Jun 2029 |
$11.3M |
$7.9M |
$3.4M |
$-9.6M |
| May 2029 |
$7.7M |
$9.0M |
$-1.3M |
$-14.3M |
| Apr 2029 |
$9.0M |
$8.2M |
$862K |
$-14.3M |
| Mar 2029 |
$9.7M |
$9.2M |
$509K |
$-16.5M |
| Feb 2029 |
$8.1M |
$7.7M |
$383K |
$-18.4M |
| Jan 2029 |
$10.2M |
$8.9M |
$1.3M |
$-20.1M |
| Dec 2028 |
$10.6M |
$9.2M |
$1.5M |
$-22.8M |
| Nov 2028 |
$10.3M |
$8.8M |
$1.4M |
$-25.6M |
| Oct 2028 |
$9.2M |
$34.9M |
$-25.7M |
$-28.4M |