Income Breakdown
| TV Revenue | $7.1M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $547K |
| Sponsorship | $535K |
| Merchandising | $6.3M |
| Domestic Cup Prize | $124K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.5M |
| Staff Wages | $46K |
| Transfer Amortization | $278K |
| Debt Interest | $0 |
| Loan Fees (Out) | $107K |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$15.9M |
$10.3M |
$5.6M |
$39.0M |
| Oct 2029 |
$14.5M |
$12.5M |
$2.1M |
$33.1M |
| Sep 2029 |
$32.1M |
$8.4M |
$23.7M |
$30.7M |
| Aug 2029 |
$8.2M |
$7.8M |
$476K |
$40.0M |
| Jul 2029 |
$9.0M |
$7.3M |
$1.7M |
$39.2M |
| Jun 2029 |
$9.4M |
$9.5M |
$-160K |
$42.3M |
| May 2029 |
$8.9M |
$10.5M |
$-1.6M |
$42.3M |
| Apr 2029 |
$9.0M |
$8.5M |
$437K |
$43.7M |
| Mar 2029 |
$8.7M |
$8.0M |
$691K |
$43.1M |
| Feb 2029 |
$8.9M |
$8.9M |
$30K |
$42.2M |
| Jan 2029 |
$9.4M |
$8.1M |
$1.3M |
$42.0M |
| Dec 2028 |
$8.3M |
$8.0M |
$291K |
$40.8M |