Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $36K |
| Sponsorship | $36K |
| Merchandising | $958K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $392K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.6M |
| Staff Wages | $28K |
| Transfer Amortization | $157K |
| Debt Interest | $50K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $905K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$5.4M |
$6.8M |
$-1.4M |
$-12.4M |
| Sep 2029 |
$7.1M |
$8.3M |
$-1.1M |
$-11.2M |
| Aug 2029 |
$4.6M |
$8.1M |
$-3.5M |
$-10.2M |
| Jul 2029 |
$4.4M |
$7.9M |
$-3.5M |
$-6.9M |
| Jun 2029 |
$3.6M |
$7.0M |
$-3.4M |
$-3.5M |
| May 2029 |
$4.4M |
$6.0M |
$-1.6M |
$-279K |
| Apr 2029 |
$4.4M |
$7.8M |
$-3.4M |
$1.2M |
| Mar 2029 |
$4.4M |
$6.0M |
$-1.5M |
$4.4M |
| Feb 2029 |
$4.5M |
$5.5M |
$-977K |
$5.8M |
| Jan 2029 |
$4.6M |
$5.2M |
$-643K |
$6.6M |
| Dec 2028 |
$4.5M |
$5.4M |
$-860K |
$7.1M |
| Nov 2028 |
$4.6M |
$5.2M |
$-663K |
$7.8M |