Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $766K |
| Sponsorship | $308K |
| Merchandising | $3.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.2M |
| Staff Wages | $50K |
| Transfer Amortization | $666K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$10.9M |
$9.7M |
$1.2M |
$161.7M |
| Sep 2029 |
$10.8M |
$8.8M |
$2.0M |
$159.8M |
| Aug 2029 |
$9.9M |
$8.2M |
$1.7M |
$157.2M |
| Jul 2029 |
$10.1M |
$8.0M |
$2.1M |
$175.1M |
| Jun 2029 |
$18.6M |
$6.7M |
$11.8M |
$172.3M |
| May 2029 |
$10.1M |
$10.2M |
$-89K |
$159.8M |
| Apr 2029 |
$10.4M |
$7.2M |
$3.1M |
$159.2M |
| Mar 2029 |
$10.6M |
$7.6M |
$3.0M |
$155.4M |
| Feb 2029 |
$18.4M |
$9.6M |
$8.8M |
$151.7M |
| Jan 2029 |
$12.5M |
$8.3M |
$4.2M |
$142.2M |
| Dec 2028 |
$12.6M |
$8.7M |
$3.9M |
$137.3M |
| Nov 2028 |
$12.9M |
$8.4M |
$4.5M |
$132.7M |