Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $509K |
| Matchday Revenue | $284K |
| Sponsorship | $71K |
| Merchandising | $993K |
| Domestic Cup Prize | $78K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $130K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $19K |
| Transfer Amortization | $193K |
| Debt Interest | $0 |
| Loan Fees (Out) | $15K |
| Facility Maintenance | $938K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$6.3M |
$5.1M |
$1.2M |
$67.0M |
| Oct 2029 |
$5.8M |
$5.0M |
$872K |
$65.6M |
| Sep 2029 |
$5.8M |
$6.3M |
$-494K |
$64.7M |
| Aug 2029 |
$6.2M |
$5.5M |
$730K |
$65.0M |
| Jul 2029 |
$15.6M |
$5.0M |
$10.6M |
$85.0M |
| Jun 2029 |
$6.1M |
$4.1M |
$2.1M |
$74.4M |
| May 2029 |
$6.1M |
$5.6M |
$461K |
$72.2M |
| Apr 2029 |
$6.1M |
$4.3M |
$1.8M |
$71.5M |
| Mar 2029 |
$7.3M |
$5.7M |
$1.7M |
$69.5M |
| Feb 2029 |
$6.4M |
$5.0M |
$1.4M |
$68.6M |
| Jan 2029 |
$6.6M |
$4.7M |
$1.9M |
$67.0M |
| Dec 2028 |
$6.5M |
$4.4M |
$2.2M |
$64.9M |