Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $488K |
| Matchday Revenue | $64K |
| Sponsorship | $44K |
| Merchandising | $233K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $952K |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $681K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$3.8M |
$1.6M |
$2.1M |
$36.4M |
| Oct 2029 |
$3.9M |
$3.2M |
$678K |
$34.3M |
| Sep 2029 |
$3.9M |
$1.9M |
$2.0M |
$33.6M |
| Aug 2029 |
$4.0M |
$2.0M |
$2.0M |
$31.6M |
| Jul 2029 |
$3.9M |
$1.9M |
$2.0M |
$29.6M |
| Jun 2029 |
$4.0M |
$1.8M |
$2.2M |
$27.6M |
| May 2029 |
$3.9M |
$2.2M |
$1.7M |
$25.4M |
| Apr 2029 |
$4.0M |
$1.9M |
$2.0M |
$23.7M |
| Mar 2029 |
$3.5M |
$1.9M |
$1.5M |
$21.7M |
| Feb 2029 |
$4.8M |
$2.0M |
$2.8M |
$20.1M |
| Jan 2029 |
$4.0M |
$1.6M |
$2.5M |
$43.6M |
| Dec 2028 |
$3.5M |
$1.6M |
$2.0M |
$41.2M |