Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $505K |
| Sponsorship | $107K |
| 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 | $4.7M |
| Staff Wages | $44K |
| Transfer Amortization | $329K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$8.7M |
$6.7M |
$2.0M |
$30.2M |
| Nov 2029 |
$8.7M |
$7.9M |
$852K |
$27.8M |
| Oct 2029 |
$8.6M |
$10.4M |
$-1.7M |
$26.6M |
| Sep 2029 |
$8.3M |
$11.8M |
$-3.5M |
$28.0M |
| Aug 2029 |
$7.9M |
$8.1M |
$-285K |
$31.8M |
| Jul 2029 |
$8.1M |
$8.9M |
$-858K |
$33.0M |
| Jun 2029 |
$8.4M |
$8.3M |
$147K |
$33.6M |
| May 2029 |
$8.1M |
$9.6M |
$-1.6M |
$33.1M |
| Apr 2029 |
$7.4M |
$7.8M |
$-362K |
$34.4M |
| Mar 2029 |
$8.1M |
$6.2M |
$1.9M |
$34.4M |
| Feb 2029 |
$8.2M |
$7.5M |
$708K |
$58.2M |
| Jan 2029 |
$14.9M |
$5.7M |
$9.3M |
$57.2M |