Income Breakdown
| TV Revenue | $789K |
| TV Placement Bonus | $341K |
| Matchday Revenue | $0 |
| Sponsorship | $106K |
| Merchandising | $2.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $27K |
| Transfer Amortization | $466K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $828K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$6.1M |
$5.6M |
$465K |
$-5.2M |
| Aug 2029 |
$4.9M |
$4.3M |
$599K |
$22.6M |
| Jul 2029 |
$4.4M |
$4.9M |
$-468K |
$30.3M |
| Jun 2029 |
$4.9M |
$4.9M |
$28K |
$32.8M |
| May 2029 |
$4.9M |
$10.0M |
$-5.1M |
$32.5M |
| Apr 2029 |
$4.9M |
$5.3M |
$-444K |
$37.3M |
| Mar 2029 |
$4.9M |
$4.7M |
$148K |
$37.5M |
| Feb 2029 |
$4.9M |
$4.6M |
$270K |
$37.1M |
| Jan 2029 |
$5.6M |
$4.8M |
$781K |
$36.9M |
| Dec 2028 |
$4.8M |
$4.5M |
$294K |
$35.8M |
| Nov 2028 |
$4.9M |
$4.4M |
$572K |
$35.3M |
| Oct 2028 |
$4.7M |
$7.0M |
$-2.3M |
$34.5M |