Income Breakdown
| TV Revenue | $357K |
| TV Placement Bonus | $99K |
| Matchday Revenue | $0 |
| Sponsorship | $20K |
| Merchandising | $737K |
| Domestic Cup Prize | $108K |
| Continental Prize | $0 |
| Parachute Payment | $952K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $33K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $602K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$2.3M |
$3.0M |
$-684K |
$17.1M |
| Aug 2029 |
$2.1M |
$2.5M |
$-387K |
$17.8M |
| Jul 2029 |
$2.7M |
$2.7M |
$61K |
$18.2M |
| Jun 2029 |
$2.9M |
$2.5M |
$405K |
$18.1M |
| May 2029 |
$2.9M |
$2.3M |
$523K |
$17.7M |
| Apr 2029 |
$2.9M |
$2.6M |
$328K |
$17.2M |
| Mar 2029 |
$2.9M |
$3.2M |
$-282K |
$16.9M |
| Feb 2029 |
$3.0M |
$2.9M |
$90K |
$17.2M |
| Jan 2029 |
$3.0M |
$3.3M |
$-324K |
$17.1M |
| Dec 2028 |
$2.9M |
$2.9M |
$31K |
$17.4M |
| Nov 2028 |
$3.0M |
$2.9M |
$75K |
$17.3M |
| Oct 2028 |
$3.0M |
$5.1M |
$-2.1M |
$17.3M |