Income Breakdown
| TV Revenue | $6.9M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $285K |
| Sponsorship | $472K |
| Merchandising | $4.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.3M |
| Staff Wages | $13K |
| Transfer Amortization | $675K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$13.5M |
$8.1M |
$5.5M |
$5.5M |
| Sep 2029 |
$13.9M |
$6.9M |
$6.9M |
$-649K |
| Aug 2029 |
$6.3M |
$5.2M |
$1.1M |
$-8.3M |
| Jul 2029 |
$6.3M |
$5.8M |
$508K |
$-10.0M |
| Jun 2029 |
$10.5M |
$4.8M |
$5.7M |
$-11.2M |
| May 2029 |
$5.8M |
$7.7M |
$-1.9M |
$-13.2M |
| Apr 2029 |
$5.8M |
$5.1M |
$775K |
$-11.8M |
| Mar 2029 |
$6.5M |
$7.5M |
$-961K |
$-13.2M |
| Feb 2029 |
$6.1M |
$5.8M |
$240K |
$-12.8M |
| Jan 2029 |
$6.5M |
$4.6M |
$2.0M |
$3.4M |
| Dec 2028 |
$6.5M |
$4.8M |
$1.8M |
$1.2M |
| Nov 2028 |
$7.1M |
$5.2M |
$1.9M |
$-797K |