Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $335K |
| Matchday Revenue | $72K |
| Sponsorship | $335K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.9M |
| Staff Wages | $32K |
| Transfer Amortization | $11K |
| Debt Interest | $174K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$3.9M |
$7.1M |
$-3.2M |
$-40.0M |
| Sep 2029 |
$4.2M |
$6.9M |
$-2.7M |
$-36.9M |
| Aug 2029 |
$4.2M |
$5.1M |
$-867K |
$-34.1M |
| Jul 2029 |
$4.3M |
$6.1M |
$-1.8M |
$-33.3M |
| Jun 2029 |
$5.4M |
$4.6M |
$795K |
$-31.5M |
| May 2029 |
$4.4M |
$5.1M |
$-778K |
$-32.3M |
| Apr 2029 |
$4.6M |
$4.6M |
$-56K |
$-31.5M |
| Mar 2029 |
$4.7M |
$6.6M |
$-1.9M |
$-31.5M |
| Feb 2029 |
$4.9M |
$9.4M |
$-4.5M |
$-29.6M |
| Jan 2029 |
$4.6M |
$6.0M |
$-1.4M |
$-25.1M |
| Dec 2028 |
$4.7M |
$6.1M |
$-1.4M |
$-23.8M |
| Nov 2028 |
$4.5M |
$5.8M |
$-1.3M |
$-22.3M |