Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $73K |
| Sponsorship | $55K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.3M |
| Staff Wages | $28K |
| Transfer Amortization | $40K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$7.0M |
$6.6M |
$393K |
$111.6M |
| Sep 2029 |
$7.2M |
$7.1M |
$110K |
$111.1M |
| Aug 2029 |
$7.5M |
$5.3M |
$2.2M |
$111.0M |
| Jul 2029 |
$8.7M |
$5.0M |
$3.7M |
$126.2M |
| Jun 2029 |
$13.1M |
$5.7M |
$7.5M |
$122.5M |
| May 2029 |
$7.5M |
$5.5M |
$2.0M |
$114.9M |
| Apr 2029 |
$7.7M |
$6.1M |
$1.6M |
$112.9M |
| Mar 2029 |
$7.6M |
$6.0M |
$1.6M |
$111.2M |
| Feb 2029 |
$7.7M |
$5.7M |
$2.0M |
$109.6M |
| Jan 2029 |
$8.2M |
$5.5M |
$2.7M |
$107.6M |
| Dec 2028 |
$7.6M |
$5.3M |
$2.2M |
$104.8M |
| Nov 2028 |
$7.7M |
$6.3M |
$1.4M |
$102.6M |