Income Breakdown
| TV Revenue | $875K |
| TV Placement Bonus | $441K |
| Matchday Revenue | $1.2M |
| Sponsorship | $493K |
| Merchandising | $7.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $443K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.0M |
| Staff Wages | $43K |
| Transfer Amortization | $514K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$11.0M |
$8.3M |
$2.6M |
$87.6M |
| Sep 2029 |
$12.9M |
$7.0M |
$6.0M |
$84.5M |
| Aug 2029 |
$10.5M |
$8.8M |
$1.7M |
$146.2M |
| Jul 2029 |
$11.5M |
$7.2M |
$4.3M |
$145.8M |
| Jun 2029 |
$12.1M |
$7.2M |
$4.9M |
$142.1M |
| May 2029 |
$13.6M |
$8.3M |
$5.3M |
$136.6M |
| Apr 2029 |
$10.8M |
$6.9M |
$3.9M |
$130.9M |
| Mar 2029 |
$11.7M |
$7.1M |
$4.6M |
$126.5M |
| Feb 2029 |
$11.4M |
$7.7M |
$3.7M |
$121.4M |
| Jan 2029 |
$12.5M |
$7.2M |
$5.3M |
$117.8M |
| Dec 2028 |
$12.3M |
$7.4M |
$4.9M |
$111.9M |
| Nov 2028 |
$13.1M |
$7.2M |
$5.9M |
$108.2M |