Income Breakdown
| TV Revenue | $688K |
| TV Placement Bonus | $121K |
| Matchday Revenue | $1.8M |
| Sponsorship | $439K |
| Merchandising | $4.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $80K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.5M |
| Staff Wages | $62K |
| Transfer Amortization | $13K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$7.3M |
$5.9M |
$1.4M |
$47.2M |
| Nov 2029 |
$7.4M |
$6.0M |
$1.4M |
$45.8M |
| Oct 2029 |
$6.8M |
$6.8M |
$-63K |
$44.4M |
| Sep 2029 |
$5.5M |
$7.0M |
$-1.5M |
$44.5M |
| Aug 2029 |
$17.0M |
$6.3M |
$10.6M |
$85.1M |
| Jul 2029 |
$7.1M |
$6.8M |
$312K |
$75.0M |
| Jun 2029 |
$8.0M |
$6.3M |
$1.7M |
$74.7M |
| May 2029 |
$6.8M |
$8.0M |
$-1.2M |
$73.0M |
| Apr 2029 |
$7.0M |
$6.2M |
$786K |
$74.2M |
| Mar 2029 |
$7.1M |
$5.4M |
$1.7M |
$73.4M |
| Feb 2029 |
$8.7M |
$6.4M |
$2.3M |
$71.7M |
| Jan 2029 |
$7.8M |
$5.4M |
$2.4M |
$69.5M |