Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $0 |
| Sponsorship | $210K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $205K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.9M |
| Staff Wages | $32K |
| Transfer Amortization | $156K |
| Debt Interest | $0 |
| Loan Fees (Out) | $13K |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$5.7M |
$8.1M |
$-2.4M |
$21.7M |
| Sep 2029 |
$5.3M |
$5.4M |
$-51K |
$23.9M |
| Aug 2029 |
$5.1M |
$4.9M |
$256K |
$40.4M |
| Jul 2029 |
$7.8M |
$4.4M |
$3.4M |
$40.0M |
| Jun 2029 |
$8.5M |
$4.5M |
$4.0M |
$36.5M |
| May 2029 |
$5.2M |
$6.4M |
$-1.2M |
$32.3M |
| Apr 2029 |
$5.2M |
$4.5M |
$711K |
$33.4M |
| Mar 2029 |
$5.3M |
$5.3M |
$-36K |
$32.5M |
| Feb 2029 |
$5.5M |
$5.8M |
$-269K |
$32.4M |
| Jan 2029 |
$5.7M |
$5.6M |
$106K |
$32.5M |
| Dec 2028 |
$5.7M |
$5.6M |
$112K |
$32.3M |
| Nov 2028 |
$5.4M |
$5.4M |
$-15K |
$32.0M |