Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $1.1M |
| Sponsorship | $165K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.0M |
| Staff Wages | $55K |
| Transfer Amortization | $287K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$7.6M |
$6.8M |
$771K |
$49.6M |
| Oct 2029 |
$7.3M |
$9.4M |
$-2.2M |
$48.5M |
| Sep 2029 |
$7.1M |
$10.0M |
$-2.9M |
$50.4M |
| Aug 2029 |
$6.7M |
$6.0M |
$751K |
$53.0M |
| Jul 2029 |
$6.8M |
$6.1M |
$703K |
$51.9M |
| Jun 2029 |
$9.1M |
$5.8M |
$3.3M |
$50.9M |
| May 2029 |
$6.8M |
$5.8M |
$932K |
$47.3M |
| Apr 2029 |
$7.8M |
$5.9M |
$1.9M |
$46.1M |
| Mar 2029 |
$7.5M |
$7.6M |
$-182K |
$43.9M |
| Feb 2029 |
$7.7M |
$9.2M |
$-1.5M |
$43.8M |
| Jan 2029 |
$8.2M |
$7.5M |
$629K |
$45.0M |
| Dec 2028 |
$8.1M |
$6.8M |
$1.3M |
$44.1M |