Income Breakdown
| TV Revenue | $674K |
| TV Placement Bonus | $328K |
| Matchday Revenue | $1.6M |
| Sponsorship | $276K |
| Merchandising | $2.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $22K |
| Transfer Amortization | $482K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$5.7M |
$5.2M |
$462K |
$18.5M |
| Nov 2029 |
$6.4M |
$5.3M |
$1.1M |
$17.6M |
| Oct 2029 |
$5.1M |
$5.6M |
$-501K |
$16.0M |
| Sep 2029 |
$4.9M |
$4.7M |
$234K |
$16.1M |
| Aug 2029 |
$9.2M |
$6.6M |
$2.7M |
$15.3M |
| Jul 2029 |
$5.1M |
$6.2M |
$-1.1M |
$12.2M |
| Jun 2029 |
$6.2M |
$5.1M |
$1.2M |
$12.8M |
| May 2029 |
$5.5M |
$5.4M |
$103K |
$11.2M |
| Apr 2029 |
$5.2M |
$5.3M |
$-69K |
$10.6M |
| Mar 2029 |
$5.2M |
$5.6M |
$-327K |
$10.2M |
| Feb 2029 |
$5.5M |
$5.5M |
$-4K |
$10.0M |
| Jan 2029 |
$5.6M |
$5.1M |
$540K |
$9.6M |