Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $244K |
| Sponsorship | $276K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $15K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $37K |
| Transfer Amortization | $117K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$8.3M |
$6.3M |
$2.1M |
$126.7M |
| Oct 2029 |
$7.7M |
$6.9M |
$827K |
$124.5M |
| Sep 2029 |
$8.0M |
$6.6M |
$1.4M |
$123.5M |
| Aug 2029 |
$8.2M |
$6.6M |
$1.5M |
$137.2M |
| Jul 2029 |
$13.0M |
$5.9M |
$7.1M |
$135.5M |
| Jun 2029 |
$14.8M |
$5.2M |
$9.6M |
$130.8M |
| May 2029 |
$8.0M |
$5.2M |
$2.8M |
$121.2M |
| Apr 2029 |
$8.0M |
$5.5M |
$2.4M |
$118.4M |
| Mar 2029 |
$7.8M |
$5.6M |
$2.2M |
$115.9M |
| Feb 2029 |
$15.5M |
$6.5M |
$9.0M |
$113.6M |
| Jan 2029 |
$8.2M |
$5.3M |
$2.9M |
$104.5M |
| Dec 2028 |
$8.1M |
$5.9M |
$2.2M |
$101.6M |