Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $761K |
| Matchday Revenue | $33K |
| Sponsorship | $22K |
| Merchandising | $415K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $149K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $21K |
| Transfer Amortization | $21K |
| Debt Interest | $0 |
| Loan Fees (Out) | $94K |
| Facility Maintenance | $756K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$3.7M |
$4.8M |
$-1.0M |
$4.6M |
| Aug 2029 |
$4.2M |
$3.4M |
$826K |
$5.7M |
| Jul 2029 |
$3.4M |
$3.6M |
$-150K |
$4.8M |
| Jun 2029 |
$3.9M |
$3.3M |
$564K |
$4.9M |
| May 2029 |
$3.3M |
$6.3M |
$-3.1M |
$4.4M |
| Apr 2029 |
$4.1M |
$3.0M |
$1.1M |
$7.4M |
| Mar 2029 |
$3.3M |
$2.7M |
$601K |
$6.3M |
| Feb 2029 |
$3.2M |
$2.7M |
$514K |
$5.6M |
| Jan 2029 |
$3.2M |
$2.7M |
$596K |
$5.1M |
| Dec 2028 |
$3.8M |
$3.0M |
$828K |
$4.5M |
| Nov 2028 |
$3.0M |
$3.0M |
$-27 |
$3.6M |
| Oct 2028 |
$3.1M |
$3.7M |
$-525K |
$3.6M |