Income Breakdown
| TV Revenue | $4.8M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $125K |
| Sponsorship | $1.9M |
| Merchandising | $4.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.9M |
| Staff Wages | $37K |
| Transfer Amortization | $78K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$12.3M |
$7.0M |
$5.3M |
$124.2M |
| Nov 2029 |
$12.5M |
$7.4M |
$5.1M |
$118.8M |
| Oct 2029 |
$13.6M |
$10.4M |
$3.2M |
$113.6M |
| Sep 2029 |
$12.3M |
$11.1M |
$1.2M |
$110.4M |
| Aug 2029 |
$12.9M |
$13.8M |
$-829K |
$109.1M |
| Jul 2029 |
$13.7M |
$11.6M |
$2.1M |
$109.9M |
| Jun 2029 |
$13.2M |
$9.1M |
$4.2M |
$107.7M |
| May 2029 |
$12.5M |
$9.0M |
$3.5M |
$103.4M |
| Apr 2029 |
$13.6M |
$9.0M |
$4.6M |
$99.8M |
| Mar 2029 |
$13.6M |
$9.1M |
$4.6M |
$95.1M |
| Feb 2029 |
$10.2M |
$9.0M |
$1.2M |
$90.5M |
| Jan 2029 |
$11.1M |
$9.2M |
$1.9M |
$107.5M |