Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $245K |
| Sponsorship | $277K |
| Merchandising | $3.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $34K |
| Transfer Amortization | $98K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$9.0M |
$5.9M |
$3.1M |
$90.4M |
| Nov 2029 |
$9.2M |
$6.8M |
$2.3M |
$87.2M |
| Oct 2029 |
$8.8M |
$9.7M |
$-820K |
$84.8M |
| Sep 2029 |
$9.7M |
$9.2M |
$452K |
$85.5M |
| Aug 2029 |
$8.7M |
$9.4M |
$-657K |
$85.4M |
| Jul 2029 |
$9.4M |
$8.0M |
$1.4M |
$86.0M |
| Jun 2029 |
$8.5M |
$7.7M |
$746K |
$84.4M |
| May 2029 |
$8.6M |
$14.6M |
$-6.0M |
$83.6M |
| Apr 2029 |
$8.8M |
$8.0M |
$846K |
$89.5M |
| Mar 2029 |
$8.7M |
$5.9M |
$2.8M |
$88.5M |
| Feb 2029 |
$8.7M |
$7.0M |
$1.7M |
$104.9M |
| Jan 2029 |
$15.2M |
$5.7M |
$9.5M |
$103.1M |