Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $678K |
| Matchday Revenue | $37K |
| Sponsorship | $29K |
| Merchandising | $491K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $172K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $25K |
| Transfer Amortization | $18K |
| Debt Interest | $0 |
| Loan Fees (Out) | $535K |
| Facility Maintenance | $633K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$3.3M |
$5.3M |
$-2.1M |
$19.1M |
| Sep 2029 |
$3.5M |
$3.1M |
$387K |
$21.2M |
| Aug 2029 |
$3.2M |
$3.0M |
$156K |
$20.8M |
| Jul 2029 |
$3.2M |
$2.5M |
$733K |
$20.6M |
| Jun 2029 |
$4.2M |
$2.4M |
$1.8M |
$19.9M |
| May 2029 |
$3.3M |
$2.5M |
$769K |
$18.1M |
| Apr 2029 |
$3.3M |
$2.3M |
$1.1M |
$17.3M |
| Mar 2029 |
$3.3M |
$2.5M |
$759K |
$16.2M |
| Feb 2029 |
$3.5M |
$3.1M |
$435K |
$15.4M |
| Jan 2029 |
$3.5M |
$2.8M |
$774K |
$15.0M |
| Dec 2028 |
$3.4M |
$2.5M |
$836K |
$14.2M |
| Nov 2028 |
$3.5M |
$2.7M |
$792K |
$13.3M |