Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $0 |
| Sponsorship | $179K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $13K |
| Transfer Amortization | $98K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$6.1M |
$4.9M |
$1.2M |
$53.2M |
| Sep 2029 |
$7.2M |
$3.8M |
$3.4M |
$82.2M |
| Aug 2029 |
$6.0M |
$3.8M |
$2.2M |
$79.0M |
| Jul 2029 |
$8.8M |
$4.8M |
$4.0M |
$77.1M |
| Jun 2029 |
$6.0M |
$3.8M |
$2.3M |
$73.0M |
| May 2029 |
$6.7M |
$4.1M |
$2.7M |
$70.6M |
| Apr 2029 |
$6.9M |
$5.0M |
$1.9M |
$67.8M |
| Mar 2029 |
$7.4M |
$5.2M |
$2.2M |
$65.9M |
| Feb 2029 |
$7.7M |
$5.2M |
$2.4M |
$63.6M |
| Jan 2029 |
$7.0M |
$4.7M |
$2.3M |
$61.1M |
| Dec 2028 |
$7.4M |
$5.7M |
$1.8M |
$58.6M |
| Nov 2028 |
$6.5M |
$4.6M |
$1.9M |
$56.8M |