Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $120K |
| Matchday Revenue | $546K |
| Sponsorship | $258K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.6M |
| Staff Wages | $27K |
| Transfer Amortization | $190K |
| Debt Interest | $0 |
| Loan Fees (Out) | $135K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$6.3M |
$6.1M |
$154K |
$64.7M |
| Sep 2029 |
$6.3M |
$7.3M |
$-970K |
$64.4M |
| Aug 2029 |
$6.2M |
$5.8M |
$408K |
$65.2M |
| Jul 2029 |
$6.2M |
$6.0M |
$165K |
$64.6M |
| Jun 2029 |
$6.2M |
$6.0M |
$168K |
$64.2M |
| May 2029 |
$6.5M |
$6.3M |
$119K |
$63.9M |
| Apr 2029 |
$6.4M |
$7.3M |
$-898K |
$63.6M |
| Mar 2029 |
$6.5M |
$5.2M |
$1.3M |
$64.3M |
| Feb 2029 |
$6.9M |
$6.3M |
$619K |
$88.4M |
| Jan 2029 |
$9.0M |
$4.5M |
$4.5M |
$87.6M |
| Dec 2028 |
$7.0M |
$4.6M |
$2.4M |
$83.1M |
| Nov 2028 |
$6.9M |
$4.8M |
$2.1M |
$80.6M |