Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $557K |
| Matchday Revenue | $0 |
| Sponsorship | $141K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.4M |
| Staff Wages | $41K |
| Transfer Amortization | $132K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $996K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$4.4M |
$5.6M |
$-1.2M |
$37.3M |
| Aug 2029 |
$4.4M |
$4.6M |
$-124K |
$38.5M |
| Jul 2029 |
$4.5M |
$5.0M |
$-534K |
$38.5M |
| Jun 2029 |
$5.6M |
$4.3M |
$1.2M |
$38.9M |
| May 2029 |
$4.5M |
$7.4M |
$-2.8M |
$37.5M |
| Apr 2029 |
$4.8M |
$4.6M |
$159K |
$40.2M |
| Mar 2029 |
$4.8M |
$4.8M |
$-27K |
$39.9M |
| Feb 2029 |
$5.1M |
$5.3M |
$-157K |
$39.8M |
| Jan 2029 |
$5.5M |
$5.2M |
$371K |
$39.8M |
| Dec 2028 |
$5.2M |
$5.0M |
$259K |
$39.3M |
| Nov 2028 |
$5.6M |
$4.8M |
$880K |
$38.9M |
| Oct 2028 |
$5.4M |
$5.4M |
$44K |
$37.9M |