Income Breakdown
| TV Revenue | $7.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $683K |
| Sponsorship | $97K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $20K |
| Transfer Amortization | $124K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$10.4M |
$4.9M |
$5.6M |
$46.5M |
| Sep 2029 |
$10.5M |
$4.5M |
$6.0M |
$40.8M |
| Aug 2029 |
$10.4M |
$4.6M |
$5.9M |
$34.7M |
| Jul 2029 |
$10.5M |
$5.5M |
$5.0M |
$28.7M |
| Jun 2029 |
$10.8M |
$4.7M |
$6.1M |
$23.5M |
| May 2029 |
$3.8M |
$3.8M |
$8K |
$17.3M |
| Apr 2029 |
$3.7M |
$3.0M |
$717K |
$17.2M |
| Mar 2029 |
$3.7M |
$3.4M |
$330K |
$16.3M |
| Feb 2029 |
$3.8M |
$5.4M |
$-1.7M |
$15.9M |
| Jan 2029 |
$8.9M |
$3.9M |
$5.1M |
$17.4M |
| Dec 2028 |
$3.5M |
$3.1M |
$369K |
$15.7M |
| Nov 2028 |
$4.2M |
$3.3M |
$915K |
$15.3M |