Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $353K |
| Sponsorship | $210K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $798K |
| Continental Prize | $700K |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.2M |
| Staff Wages | $61K |
| Transfer Amortization | $251K |
| Debt Interest | $17K |
| Loan Fees (Out) | $20K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$7.9M |
$8.9M |
$-904K |
$-4.5M |
| Sep 2029 |
$9.3M |
$11.2M |
$-2.0M |
$-3.9M |
| Aug 2029 |
$6.5M |
$8.3M |
$-1.8M |
$-2.2M |
| Jul 2029 |
$6.3M |
$7.0M |
$-763K |
$-611K |
| Jun 2029 |
$6.1M |
$7.4M |
$-1.3M |
$-99K |
| May 2029 |
$6.2M |
$8.0M |
$-1.8M |
$991K |
| Apr 2029 |
$6.5M |
$7.2M |
$-772K |
$17.2M |
| Mar 2029 |
$6.3M |
$6.3M |
$-12K |
$17.8M |
| Feb 2029 |
$6.3M |
$7.2M |
$-932K |
$18.9M |
| Jan 2029 |
$7.4M |
$6.1M |
$1.3M |
$19.6M |
| Dec 2028 |
$12.0M |
$6.1M |
$5.9M |
$18.1M |
| Nov 2028 |
$8.4M |
$7.4M |
$1.0M |
$11.9M |