Income Breakdown
| TV Revenue | $645K |
| TV Placement Bonus | $222K |
| Matchday Revenue | $54K |
| Sponsorship | $367K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.2M |
| Staff Wages | $28K |
| Transfer Amortization | $167K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $801K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$3.6M |
$6.2M |
$-2.5M |
$16.2M |
| Nov 2029 |
$3.6M |
$5.3M |
$-1.6M |
$18.5M |
| Oct 2029 |
$3.6M |
$5.7M |
$-2.1M |
$20.0M |
| Sep 2029 |
$3.4M |
$4.3M |
$-832K |
$21.9M |
| Aug 2029 |
$15.3M |
$3.9M |
$11.4M |
$22.6M |
| Jul 2029 |
$3.5M |
$4.2M |
$-690K |
$11.1M |
| Jun 2029 |
$4.4M |
$4.2M |
$185K |
$11.6M |
| May 2029 |
$3.6M |
$4.7M |
$-1.1M |
$11.2M |
| Apr 2029 |
$3.7M |
$4.5M |
$-762K |
$12.1M |
| Mar 2029 |
$3.7M |
$5.2M |
$-1.6M |
$12.7M |
| Feb 2029 |
$3.8M |
$7.1M |
$-3.3M |
$14.1M |
| Jan 2029 |
$3.9M |
$4.3M |
$-371K |
$17.3M |