Income Breakdown
| TV Revenue | $6.0M |
| TV Placement Bonus | $726K |
| Matchday Revenue | $236K |
| Sponsorship | $423K |
| Merchandising | $4.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $27K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.9M |
| Staff Wages | $43K |
| Transfer Amortization | $175K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$11.4M |
$9.0M |
$2.5M |
$242.7M |
| Oct 2029 |
$11.0M |
$8.4M |
$2.5M |
$240.0M |
| Sep 2029 |
$11.3M |
$8.3M |
$2.9M |
$237.3M |
| Aug 2029 |
$11.6M |
$8.1M |
$3.5M |
$234.2M |
| Jul 2029 |
$12.1M |
$7.5M |
$4.6M |
$230.7M |
| Jun 2029 |
$12.7M |
$7.6M |
$5.2M |
$226.0M |
| May 2029 |
$13.4M |
$12.0M |
$1.4M |
$220.6M |
| Apr 2029 |
$14.2M |
$8.5M |
$5.8M |
$219.1M |
| Mar 2029 |
$13.9M |
$8.6M |
$5.3M |
$213.1M |
| Feb 2029 |
$14.0M |
$7.2M |
$6.8M |
$222.8M |
| Jan 2029 |
$28.6M |
$7.0M |
$21.6M |
$215.8M |
| Dec 2028 |
$13.8M |
$7.4M |
$6.4M |
$194.0M |