Income Breakdown
| TV Revenue | $5.7M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $146K |
| Sponsorship | $390K |
| Merchandising | $3.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.9M |
| Staff Wages | $29K |
| Transfer Amortization | $667K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$11.5M |
$9.4M |
$2.1M |
$141.7M |
| Oct 2029 |
$11.8M |
$9.5M |
$2.3M |
$138.9M |
| Sep 2029 |
$12.3M |
$9.0M |
$3.3M |
$135.9M |
| Aug 2029 |
$12.2M |
$9.0M |
$3.2M |
$182.6M |
| Jul 2029 |
$12.2M |
$8.7M |
$3.5M |
$178.7M |
| Jun 2029 |
$28.0M |
$8.9M |
$19.1M |
$174.6M |
| May 2029 |
$12.6M |
$11.3M |
$1.3M |
$154.9M |
| Apr 2029 |
$14.0M |
$10.3M |
$3.8M |
$152.9M |
| Mar 2029 |
$14.8M |
$9.3M |
$5.5M |
$148.5M |
| Feb 2029 |
$12.7M |
$9.8M |
$2.8M |
$142.3M |
| Jan 2029 |
$14.2M |
$9.2M |
$5.0M |
$138.8M |
| Dec 2028 |
$14.6M |
$9.5M |
$5.1M |
$133.1M |