Income Breakdown
| TV Revenue | $555K |
| TV Placement Bonus | $243K |
| Matchday Revenue | $51K |
| Sponsorship | $193K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $3.2M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $44K |
| Transfer Amortization | $239K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$5.9M |
$5.1M |
$797K |
$77.7M |
| Nov 2029 |
$6.0M |
$5.3M |
$700K |
$76.7M |
| Oct 2029 |
$5.9M |
$9.3M |
$-3.4M |
$75.7M |
| Sep 2029 |
$6.3M |
$5.7M |
$574K |
$78.9M |
| Aug 2029 |
$9.8M |
$6.7M |
$3.1M |
$78.0M |
| Jul 2029 |
$6.8M |
$5.8M |
$1.0M |
$95.3M |
| Jun 2029 |
$9.4M |
$5.1M |
$4.3M |
$94.7M |
| May 2029 |
$7.0M |
$5.1M |
$1.8M |
$90.2M |
| Apr 2029 |
$7.4M |
$6.1M |
$1.3M |
$88.1M |
| Mar 2029 |
$7.7M |
$6.8M |
$968K |
$86.5M |
| Feb 2029 |
$8.9M |
$5.5M |
$3.4M |
$86.0M |
| Jan 2029 |
$7.7M |
$7.1M |
$657K |
$82.4M |