Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $415K |
| Matchday Revenue | $45K |
| Sponsorship | $226K |
| Merchandising | $896K |
| Domestic Cup Prize | $0 |
| Continental Prize | $1.9M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.2M |
| Staff Wages | $21K |
| Transfer Amortization | $256K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $877K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$6.5M |
$6.3M |
$218K |
$24.5M |
| Oct 2029 |
$5.9M |
$6.2M |
$-316K |
$24.1M |
| Sep 2029 |
$8.4M |
$5.7M |
$2.7M |
$24.1M |
| Aug 2029 |
$4.8M |
$4.3M |
$549K |
$35.1M |
| Jul 2029 |
$4.8M |
$5.4M |
$-540K |
$34.3M |
| Jun 2029 |
$6.7M |
$4.2M |
$2.5M |
$34.6M |
| May 2029 |
$4.9M |
$4.2M |
$677K |
$31.8M |
| Apr 2029 |
$4.9M |
$4.0M |
$893K |
$30.9M |
| Mar 2029 |
$5.2M |
$4.6M |
$632K |
$29.8M |
| Feb 2029 |
$7.2M |
$6.1M |
$1.1M |
$28.9M |
| Jan 2029 |
$5.5M |
$5.1M |
$393K |
$27.5M |
| Dec 2028 |
$5.3M |
$4.8M |
$565K |
$26.9M |