Income Breakdown
| TV Revenue | $5.5M |
| TV Placement Bonus | $635K |
| Matchday Revenue | $45K |
| Sponsorship | $363K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.8M |
| Staff Wages | $39K |
| Transfer Amortization | $347K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$9.5M |
$11.7M |
$-2.2M |
$79.3M |
| Sep 2029 |
$10.5M |
$9.9M |
$608K |
$81.2M |
| Aug 2029 |
$14.1M |
$9.0M |
$5.2M |
$123.6M |
| Jul 2029 |
$10.6M |
$7.8M |
$2.9M |
$118.1M |
| Jun 2029 |
$21.2M |
$7.5M |
$13.7M |
$114.9M |
| May 2029 |
$10.8M |
$13.0M |
$-2.2M |
$100.8M |
| Apr 2029 |
$10.2M |
$10.7M |
$-506K |
$102.7M |
| Mar 2029 |
$10.6M |
$9.5M |
$1.1M |
$102.8M |
| Feb 2029 |
$11.1M |
$8.7M |
$2.4M |
$101.3M |
| Jan 2029 |
$12.5M |
$8.6M |
$3.9M |
$98.5M |
| Dec 2028 |
$11.0M |
$8.1M |
$2.9M |
$94.3M |
| Nov 2028 |
$11.1M |
$8.1M |
$3.0M |
$91.1M |