Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $310K |
| Sponsorship | $311K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.8M |
| Staff Wages | $39K |
| Transfer Amortization | $105K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$9.0M |
$6.5M |
$2.5M |
$123.3M |
| Nov 2029 |
$9.2M |
$6.6M |
$2.7M |
$120.7M |
| Oct 2029 |
$9.5M |
$7.7M |
$1.8M |
$118.0M |
| Sep 2029 |
$8.4M |
$6.4M |
$2.1M |
$116.1M |
| Aug 2029 |
$14.8M |
$6.6M |
$8.2M |
$114.4M |
| Jul 2029 |
$9.7M |
$8.0M |
$1.7M |
$118.7M |
| Jun 2029 |
$14.3M |
$5.4M |
$8.9M |
$117.8M |
| May 2029 |
$8.9M |
$5.9M |
$2.9M |
$108.8M |
| Apr 2029 |
$9.3M |
$6.4M |
$2.9M |
$105.8M |
| Mar 2029 |
$9.1M |
$8.2M |
$877K |
$102.8M |
| Feb 2029 |
$10.9M |
$8.1M |
$2.8M |
$101.9M |
| Jan 2029 |
$9.5M |
$7.2M |
$2.3M |
$99.0M |