Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $116K |
| Sponsorship | $143K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $1.4M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $42K |
| Transfer Amortization | $97K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$6.8M |
$4.8M |
$2.1M |
$71.6M |
| Nov 2029 |
$6.6M |
$4.9M |
$1.7M |
$69.4M |
| Oct 2029 |
$6.1M |
$5.6M |
$572K |
$67.6M |
| Sep 2029 |
$24.3M |
$4.9M |
$19.4M |
$67.0M |
| Aug 2029 |
$5.5M |
$4.4M |
$1.1M |
$47.4M |
| Jul 2029 |
$5.5M |
$4.1M |
$1.4M |
$46.2M |
| Jun 2029 |
$7.3M |
$3.9M |
$3.4M |
$45.5M |
| May 2029 |
$5.4M |
$4.7M |
$699K |
$42.0M |
| Apr 2029 |
$5.4M |
$3.8M |
$1.6M |
$41.2M |
| Mar 2029 |
$6.0M |
$5.3M |
$735K |
$39.5M |
| Feb 2029 |
$5.4M |
$3.9M |
$1.5M |
$38.6M |
| Jan 2029 |
$5.8M |
$3.5M |
$2.2M |
$37.1M |