Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $938K |
| Matchday Revenue | $94K |
| Sponsorship | $41K |
| Merchandising | $648K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $31K |
| Transfer Amortization | $103K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $873K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$4.4M |
$3.6M |
$815K |
$47.7M |
| Sep 2029 |
$4.8M |
$3.2M |
$1.7M |
$46.7M |
| Aug 2029 |
$4.9M |
$2.8M |
$2.1M |
$54.8M |
| Jul 2029 |
$4.9M |
$3.4M |
$1.5M |
$52.7M |
| Jun 2029 |
$8.5M |
$2.8M |
$5.7M |
$51.0M |
| May 2029 |
$5.1M |
$3.5M |
$1.7M |
$45.3M |
| Apr 2029 |
$4.9M |
$4.2M |
$722K |
$43.5M |
| Mar 2029 |
$5.1M |
$3.8M |
$1.3M |
$42.6M |
| Feb 2029 |
$5.6M |
$4.7M |
$902K |
$41.3M |
| Jan 2029 |
$5.4M |
$3.6M |
$1.8M |
$41.9M |
| Dec 2028 |
$5.2M |
$3.7M |
$1.5M |
$40.0M |
| Nov 2028 |
$4.9M |
$3.4M |
$1.5M |
$38.5M |