Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $686K |
| Matchday Revenue | $0 |
| Sponsorship | $42K |
| Merchandising | $812K |
| Domestic Cup Prize | $223K |
| Continental Prize | $1.2M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $22K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.9M |
| Staff Wages | $34K |
| Transfer Amortization | $229K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $846K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$6.0M |
$7.1M |
$-1.0M |
$18.9M |
| Sep 2029 |
$9.4M |
$4.7M |
$4.7M |
$19.7M |
| Aug 2029 |
$5.0M |
$4.5M |
$445K |
$34.3M |
| Jul 2029 |
$6.4M |
$4.6M |
$1.8M |
$33.6M |
| Jun 2029 |
$8.2M |
$3.9M |
$4.3M |
$31.5M |
| May 2029 |
$5.0M |
$4.2M |
$778K |
$27.0M |
| Apr 2029 |
$5.0M |
$4.0M |
$987K |
$26.0M |
| Mar 2029 |
$5.1M |
$4.7M |
$377K |
$24.8M |
| Feb 2029 |
$7.2M |
$6.0M |
$1.2M |
$24.2M |
| Jan 2029 |
$6.6M |
$5.7M |
$872K |
$22.8M |
| Dec 2028 |
$8.1M |
$5.8M |
$2.3M |
$21.7M |
| Nov 2028 |
$7.6M |
$6.2M |
$1.4M |
$19.1M |