Income Breakdown
| TV Revenue | $518K |
| TV Placement Bonus | $183K |
| Matchday Revenue | $15K |
| Sponsorship | $67K |
| Merchandising | $877K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $2.2M |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $26K |
| Transfer Amortization | $33K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $686K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$3.9M |
$2.7M |
$1.2M |
$58.4M |
| Sep 2029 |
$3.8M |
$2.6M |
$1.2M |
$57.2M |
| Aug 2029 |
$4.7M |
$2.5M |
$2.2M |
$56.0M |
| Jul 2029 |
$5.3M |
$2.4M |
$2.9M |
$53.8M |
| Jun 2029 |
$4.6M |
$2.0M |
$2.6M |
$51.8M |
| May 2029 |
$4.6M |
$2.2M |
$2.4M |
$49.1M |
| Apr 2029 |
$4.6M |
$2.0M |
$2.6M |
$46.7M |
| Mar 2029 |
$5.5M |
$2.5M |
$3.0M |
$44.1M |
| Feb 2029 |
$4.6M |
$3.5M |
$1.1M |
$41.2M |
| Jan 2029 |
$4.7M |
$2.6M |
$2.1M |
$40.1M |
| Dec 2028 |
$4.7M |
$3.0M |
$1.8M |
$37.9M |
| Nov 2028 |
$4.6M |
$2.6M |
$2.0M |
$36.1M |