Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $758K |
| Matchday Revenue | $1.0M |
| Sponsorship | $0 |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $254K |
Expense Breakdown
| Player Wages | $7.0M |
| Staff Wages | $14K |
| Transfer Amortization | $171K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$6.8M |
$9.1M |
$-2.3M |
$53.3M |
| Oct 2029 |
$6.2M |
$10.3M |
$-4.1M |
$55.5M |
| Sep 2029 |
$8.8M |
$9.6M |
$-802K |
$59.4M |
| Aug 2029 |
$4.7M |
$8.8M |
$-4.1M |
$60.0M |
| Jul 2029 |
$15.5M |
$8.1M |
$7.3M |
$63.9M |
| Jun 2029 |
$5.1M |
$8.7M |
$-3.6M |
$56.4M |
| May 2029 |
$4.8M |
$10.0M |
$-5.2M |
$59.8M |
| Apr 2029 |
$5.0M |
$8.4M |
$-3.4M |
$64.8M |
| Mar 2029 |
$5.7M |
$9.0M |
$-3.3M |
$68.1M |
| Feb 2029 |
$5.9M |
$9.2M |
$-3.4M |
$71.2M |
| Jan 2029 |
$6.1M |
$9.2M |
$-3.1M |
$74.4M |
| Dec 2028 |
$5.6M |
$9.5M |
$-3.9M |
$77.3M |