Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $650K |
| Sponsorship | $832K |
| Merchandising | $4.3M |
| Domestic Cup Prize | $173K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $10.8M |
| Staff Wages | $40K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$10.0M |
$12.8M |
$-2.8M |
$29.7M |
| Sep 2029 |
$8.6M |
$8.2M |
$461K |
$32.5M |
| Aug 2029 |
$8.8M |
$6.1M |
$2.8M |
$32.1M |
| Jul 2029 |
$8.9M |
$6.5M |
$2.4M |
$29.3M |
| Jun 2029 |
$11.2M |
$6.2M |
$4.9M |
$26.9M |
| May 2029 |
$7.0M |
$8.4M |
$-1.4M |
$22.0M |
| Apr 2029 |
$7.6M |
$6.0M |
$1.6M |
$23.4M |
| Mar 2029 |
$8.4M |
$7.7M |
$738K |
$21.7M |
| Feb 2029 |
$8.1M |
$7.9M |
$158K |
$21.0M |
| Jan 2029 |
$8.4M |
$7.5M |
$971K |
$20.9M |
| Dec 2028 |
$8.2M |
$7.8M |
$423K |
$19.9M |
| Nov 2028 |
$8.1M |
$6.6M |
$1.5M |
$19.5M |