Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $587K |
| Sponsorship | $251K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $25K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.4M |
| Staff Wages | $35K |
| Transfer Amortization | $113K |
| Debt Interest | $0 |
| Loan Fees (Out) | $50K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$8.8M |
$7.2M |
$1.6M |
$118.5M |
| Sep 2029 |
$12.6M |
$7.4M |
$5.2M |
$116.8M |
| Aug 2029 |
$9.3M |
$5.6M |
$3.7M |
$112.9M |
| Jul 2029 |
$8.6M |
$6.0M |
$2.6M |
$109.6M |
| Jun 2029 |
$8.6M |
$6.7M |
$1.9M |
$106.9M |
| May 2029 |
$9.2M |
$5.7M |
$3.6M |
$104.9M |
| Apr 2029 |
$8.2M |
$6.9M |
$1.3M |
$101.3M |
| Mar 2029 |
$7.6M |
$5.4M |
$2.2M |
$99.9M |
| Feb 2029 |
$9.2M |
$8.2M |
$1000K |
$138.7M |
| Jan 2029 |
$12.7M |
$4.9M |
$7.8M |
$137.6M |
| Dec 2028 |
$8.1M |
$5.9M |
$2.2M |
$129.7M |
| Nov 2028 |
$8.5M |
$5.3M |
$3.2M |
$127.4M |