Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $125K |
| Sponsorship | $142K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $919K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $47K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $25K |
| Transfer Amortization | $28K |
| Debt Interest | $0 |
| Loan Fees (Out) | $22K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$7.9M |
$4.6M |
$3.3M |
$67.3M |
| Sep 2029 |
$7.0M |
$3.7M |
$3.2M |
$64.0M |
| Aug 2029 |
$7.4M |
$3.5M |
$3.8M |
$60.7M |
| Jul 2029 |
$6.8M |
$4.7M |
$2.2M |
$56.8M |
| Jun 2029 |
$6.9M |
$3.8M |
$3.0M |
$54.7M |
| May 2029 |
$6.9M |
$4.3M |
$2.6M |
$51.6M |
| Apr 2029 |
$6.8M |
$3.7M |
$3.1M |
$48.9M |
| Mar 2029 |
$6.6M |
$4.0M |
$2.6M |
$45.8M |
| Feb 2029 |
$5.0M |
$3.3M |
$1.7M |
$43.2M |
| Jan 2029 |
$7.8M |
$3.3M |
$4.5M |
$41.5M |
| Dec 2028 |
$6.2M |
$3.3M |
$2.8M |
$37.0M |
| Nov 2028 |
$6.4M |
$3.5M |
$2.9M |
$34.1M |