Income Breakdown
| TV Revenue | $662K |
| TV Placement Bonus | $250K |
| Matchday Revenue | $74K |
| Sponsorship | $55K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $3.8M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $23K |
| Transfer Amortization | $81K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$7.3M |
$4.9M |
$2.5M |
$183.3M |
| Nov 2029 |
$7.4M |
$4.9M |
$2.5M |
$180.7M |
| Oct 2029 |
$7.2M |
$7.9M |
$-731K |
$178.2M |
| Sep 2029 |
$12.2M |
$5.8M |
$6.5M |
$178.8M |
| Aug 2029 |
$12.0M |
$5.4M |
$6.6M |
$195.4M |
| Jul 2029 |
$10.4M |
$5.8M |
$4.6M |
$188.7M |
| Jun 2029 |
$12.9M |
$5.2M |
$7.7M |
$184.0M |
| May 2029 |
$8.4M |
$5.7M |
$2.7M |
$176.2M |
| Apr 2029 |
$8.6M |
$5.9M |
$2.7M |
$173.4M |
| Mar 2029 |
$8.9M |
$6.0M |
$2.9M |
$170.6M |
| Feb 2029 |
$9.0M |
$8.5M |
$441K |
$167.6M |
| Jan 2029 |
$9.8M |
$5.7M |
$4.0M |
$167.1M |