Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $486K |
| Sponsorship | $261K |
| Merchandising | $3.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.5M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $315K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.8M |
| Staff Wages | $25K |
| Transfer Amortization | $200K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$13.9M |
$7.7M |
$6.2M |
$125.0M |
| Oct 2029 |
$11.8M |
$9.9M |
$2.0M |
$118.6M |
| Sep 2029 |
$13.5M |
$7.7M |
$5.8M |
$116.4M |
| Aug 2029 |
$9.4M |
$7.8M |
$1.7M |
$110.3M |
| Jul 2029 |
$8.9M |
$6.1M |
$2.8M |
$140.2M |
| Jun 2029 |
$18.8M |
$6.1M |
$12.7M |
$139.4M |
| May 2029 |
$8.9M |
$8.5M |
$392K |
$126.4M |
| Apr 2029 |
$10.3M |
$6.1M |
$4.2M |
$125.8M |
| Mar 2029 |
$11.2M |
$7.3M |
$3.9M |
$121.4M |
| Feb 2029 |
$9.2M |
$6.5M |
$2.7M |
$117.3M |
| Jan 2029 |
$11.3M |
$5.7M |
$5.5M |
$114.4M |
| Dec 2028 |
$12.0M |
$6.4M |
$5.6M |
$108.7M |