Income Breakdown
| TV Revenue | $821K |
| TV Placement Bonus | $79K |
| Matchday Revenue | $623K |
| Sponsorship | $103K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $3.6M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $21K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$6.5M |
$2.9M |
$3.6M |
$86.5M |
| Oct 2029 |
$6.2M |
$7.7M |
$-1.5M |
$82.9M |
| Sep 2029 |
$6.8M |
$5.1M |
$1.7M |
$84.4M |
| Aug 2029 |
$7.5M |
$3.1M |
$4.4M |
$122.7M |
| Jul 2029 |
$8.8M |
$6.2M |
$2.6M |
$118.3M |
| Jun 2029 |
$8.0M |
$3.9M |
$4.0M |
$115.7M |
| May 2029 |
$8.1M |
$4.4M |
$3.7M |
$111.6M |
| Apr 2029 |
$7.9M |
$4.6M |
$3.4M |
$107.9M |
| Mar 2029 |
$7.6M |
$4.0M |
$3.6M |
$104.6M |
| Feb 2029 |
$8.1M |
$4.8M |
$3.3M |
$101.0M |
| Jan 2029 |
$8.4M |
$4.2M |
$4.1M |
$97.7M |
| Dec 2028 |
$8.1M |
$4.2M |
$3.8M |
$93.6M |