Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $978K |
| Matchday Revenue | $110K |
| Sponsorship | $245K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $525K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $31K |
| Transfer Amortization | $248K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$7.0M |
$5.7M |
$1.3M |
$46.0M |
| Nov 2029 |
$6.3M |
$5.5M |
$771K |
$44.4M |
| Oct 2029 |
$6.4M |
$6.6M |
$-208K |
$43.4M |
| Sep 2029 |
$7.8M |
$6.0M |
$1.8M |
$43.4M |
| Aug 2029 |
$6.5M |
$5.9M |
$664K |
$41.4M |
| Jul 2029 |
$7.6M |
$6.0M |
$1.7M |
$77.9M |
| Jun 2029 |
$9.3M |
$5.0M |
$4.3M |
$76.0M |
| May 2029 |
$6.7M |
$6.7M |
$-38K |
$71.4M |
| Apr 2029 |
$6.7M |
$4.7M |
$2.0M |
$71.2M |
| Mar 2029 |
$6.8M |
$4.5M |
$2.3M |
$69.0M |
| Feb 2029 |
$6.7M |
$4.8M |
$1.9M |
$66.4M |
| Jan 2029 |
$7.3M |
$5.1M |
$2.2M |
$64.3M |