Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $842K |
| Matchday Revenue | $387K |
| Sponsorship | $274K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $195K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.1M |
| Staff Wages | $19K |
| Transfer Amortization | $80K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$6.8M |
$6.5M |
$344K |
$45.8M |
| Sep 2029 |
$6.5M |
$6.1M |
$454K |
$45.4M |
| Aug 2029 |
$7.2M |
$6.8M |
$413K |
$46.3M |
| Jul 2029 |
$6.4M |
$7.0M |
$-609K |
$45.9M |
| Jun 2029 |
$6.6M |
$6.4M |
$187K |
$46.4M |
| May 2029 |
$6.4M |
$6.2M |
$206K |
$46.2M |
| Apr 2029 |
$6.2M |
$6.0M |
$214K |
$45.9M |
| Mar 2029 |
$6.5M |
$5.0M |
$1.5M |
$45.7M |
| Feb 2029 |
$8.0M |
$6.1M |
$1.8M |
$63.4M |
| Jan 2029 |
$10.0M |
$4.1M |
$5.9M |
$61.5M |
| Dec 2028 |
$6.9M |
$5.1M |
$1.8M |
$55.6M |
| Nov 2028 |
$7.2M |
$5.1M |
$2.1M |
$53.7M |