Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $0 |
| Sponsorship | $232K |
| Merchandising | $2.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $29K |
| Transfer Amortization | $144K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$6.8M |
$4.9M |
$1.9M |
$6.4M |
| Sep 2029 |
$6.8M |
$4.6M |
$2.2M |
$4.4M |
| Aug 2029 |
$7.0M |
$5.6M |
$1.4M |
$2.0M |
| Jul 2029 |
$7.2M |
$5.9M |
$1.3M |
$435K |
| Jun 2029 |
$7.5M |
$6.5M |
$921K |
$-1.0M |
| May 2029 |
$6.8M |
$7.1M |
$-304K |
$-2.1M |
| Apr 2029 |
$6.9M |
$5.6M |
$1.3M |
$-1.9M |
| Mar 2029 |
$7.1M |
$6.1M |
$1.0M |
$-3.3M |
| Feb 2029 |
$7.7M |
$5.9M |
$1.8M |
$54.9M |
| Jan 2029 |
$17.7M |
$5.0M |
$12.7M |
$52.9M |
| Dec 2028 |
$10.7M |
$5.5M |
$5.2M |
$40.8M |
| Nov 2028 |
$11.4M |
$5.4M |
$6.0M |
$35.5M |