Income Breakdown
| TV Revenue | $760K |
| TV Placement Bonus | $182K |
| Matchday Revenue | $0 |
| Sponsorship | $391K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $317K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $28K |
| Transfer Amortization | $128K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $812K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$4.2M |
$4.4M |
$-109K |
$28.8M |
| Aug 2029 |
$4.1M |
$4.1M |
$3K |
$28.8M |
| Jul 2029 |
$4.0M |
$3.4M |
$652K |
$28.7M |
| Jun 2029 |
$4.9M |
$3.8M |
$1.1M |
$28.9M |
| May 2029 |
$4.3M |
$4.7M |
$-440K |
$27.6M |
| Apr 2029 |
$4.3M |
$4.0M |
$247K |
$28.0M |
| Mar 2029 |
$4.2M |
$4.5M |
$-262K |
$27.6M |
| Feb 2029 |
$4.4M |
$3.6M |
$752K |
$27.8M |
| Jan 2029 |
$4.5M |
$3.9M |
$581K |
$28.9M |
| Dec 2028 |
$4.3M |
$3.6M |
$700K |
$28.2M |
| Nov 2028 |
$4.5M |
$4.2M |
$348K |
$27.5M |
| Oct 2028 |
$4.7M |
$6.0M |
$-1.3M |
$27.2M |