Income Breakdown
| TV Revenue | $4.8M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $69K |
| Sponsorship | $170K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.6M |
| Staff Wages | $33K |
| Transfer Amortization | $23K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$8.4M |
$6.0M |
$2.4M |
$165.0M |
| Sep 2029 |
$8.2M |
$6.0M |
$2.2M |
$162.5M |
| Aug 2029 |
$8.4M |
$7.2M |
$1.2M |
$160.3M |
| Jul 2029 |
$9.0M |
$6.3M |
$2.6M |
$159.1M |
| Jun 2029 |
$8.9M |
$6.2M |
$2.7M |
$156.4M |
| May 2029 |
$7.9M |
$7.8M |
$100K |
$153.7M |
| Apr 2029 |
$10.2M |
$6.9M |
$3.3M |
$153.6M |
| Mar 2029 |
$10.6M |
$6.2M |
$4.4M |
$150.3M |
| Feb 2029 |
$9.7M |
$6.5M |
$3.2M |
$145.9M |
| Jan 2029 |
$23.8M |
$5.0M |
$18.7M |
$152.6M |
| Dec 2028 |
$13.0M |
$5.1M |
$7.9M |
$134.3M |
| Nov 2028 |
$12.7M |
$5.3M |
$7.5M |
$126.4M |