Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $666K |
| Matchday Revenue | $72K |
| Sponsorship | $45K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $158K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $53K |
| Transfer Amortization | $139K |
| Debt Interest | $0 |
| Loan Fees (Out) | $62K |
| Facility Maintenance | $980K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$5.0M |
$4.9M |
$152K |
$25.5M |
| Sep 2029 |
$4.7M |
$4.8M |
$-53K |
$25.2M |
| Aug 2029 |
$5.2M |
$5.1M |
$66K |
$25.1M |
| Jul 2029 |
$6.2M |
$5.1M |
$1.1M |
$25.6M |
| Jun 2029 |
$6.9M |
$3.6M |
$3.4M |
$25.0M |
| May 2029 |
$4.9M |
$4.2M |
$753K |
$21.5M |
| Apr 2029 |
$4.9M |
$3.9M |
$1.0M |
$20.6M |
| Mar 2029 |
$4.8M |
$4.1M |
$699K |
$19.5M |
| Feb 2029 |
$5.1M |
$4.8M |
$331K |
$18.7M |
| Jan 2029 |
$4.7M |
$4.1M |
$629K |
$18.2M |
| Dec 2028 |
$4.6M |
$4.7M |
$-140K |
$17.7M |
| Nov 2028 |
$4.7M |
$3.9M |
$742K |
$17.7M |