Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $452K |
| Sponsorship | $321K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.3M |
| Staff Wages | $56K |
| Transfer Amortization | $356K |
| Debt Interest | $0 |
| Loan Fees (Out) | $79K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$8.7M |
$9.4M |
$-689K |
$19.2M |
| Sep 2029 |
$8.6M |
$9.6M |
$-1.0M |
$19.5M |
| Aug 2029 |
$8.8M |
$9.2M |
$-455K |
$23.5M |
| Jul 2029 |
$8.5M |
$10.5M |
$-1.9M |
$23.7M |
| Jun 2029 |
$8.5M |
$8.6M |
$-91K |
$25.3M |
| May 2029 |
$8.3M |
$10.0M |
$-1.7M |
$25.1M |
| Apr 2029 |
$7.4M |
$9.6M |
$-2.2M |
$26.5M |
| Mar 2029 |
$8.6M |
$7.0M |
$1.6M |
$28.4M |
| Feb 2029 |
$9.0M |
$6.9M |
$2.1M |
$59.4M |
| Jan 2029 |
$16.5M |
$5.9M |
$10.6M |
$57.0M |
| Dec 2028 |
$8.6M |
$7.8M |
$835K |
$46.1M |
| Nov 2028 |
$9.0M |
$6.5M |
$2.5M |
$45.0M |