Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $454K |
| Matchday Revenue | $16K |
| Sponsorship | $250K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $27K |
| Transfer Amortization | $58K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$7.9M |
$5.6M |
$2.3M |
$190.6M |
| Sep 2029 |
$7.7M |
$5.2M |
$2.5M |
$188.6M |
| Aug 2029 |
$7.4M |
$5.1M |
$2.3M |
$186.1M |
| Jul 2029 |
$7.5M |
$6.1M |
$1.4M |
$183.7M |
| Jun 2029 |
$7.6M |
$5.4M |
$2.2M |
$182.3M |
| May 2029 |
$8.2M |
$6.0M |
$2.2M |
$180.0M |
| Apr 2029 |
$7.9M |
$5.8M |
$2.1M |
$177.7M |
| Mar 2029 |
$9.9M |
$5.1M |
$4.8M |
$175.5M |
| Feb 2029 |
$10.0M |
$4.9M |
$5.1M |
$179.7M |
| Jan 2029 |
$17.1M |
$5.3M |
$11.8M |
$174.6M |
| Dec 2028 |
$10.0M |
$4.2M |
$5.8M |
$163.7M |
| Nov 2028 |
$9.9M |
$4.5M |
$5.4M |
$157.9M |