Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $493K |
| Matchday Revenue | $129K |
| Sponsorship | $52K |
| Merchandising | $866K |
| Domestic Cup Prize | $0 |
| Continental Prize | $4.3M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $237K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.6M |
| Staff Wages | $13K |
| Transfer Amortization | $22K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $871K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$9.1M |
$5.5M |
$3.7M |
$28.6M |
| Oct 2029 |
$6.9M |
$5.5M |
$1.4M |
$24.9M |
| Sep 2029 |
$12.7M |
$5.0M |
$7.7M |
$23.5M |
| Aug 2029 |
$4.4M |
$5.3M |
$-896K |
$15.8M |
| Jul 2029 |
$7.6M |
$4.3M |
$3.4M |
$16.6M |
| Jun 2029 |
$4.4M |
$3.6M |
$845K |
$13.2M |
| May 2029 |
$4.4M |
$5.3M |
$-888K |
$12.4M |
| Apr 2029 |
$4.4M |
$3.5M |
$905K |
$13.2M |
| Mar 2029 |
$4.4M |
$4.0M |
$363K |
$12.3M |
| Feb 2029 |
$4.6M |
$4.6M |
$-3K |
$11.9M |
| Jan 2029 |
$4.6M |
$4.0M |
$558K |
$11.9M |
| Dec 2028 |
$4.4M |
$4.5M |
$-111K |
$11.3M |