Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $340K |
| Sponsorship | $230K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $56K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $51K |
| Transfer Amortization | $106K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$6.8M |
$4.6M |
$2.2M |
$53.2M |
| Oct 2029 |
$6.8M |
$6.8M |
$24K |
$50.9M |
| Sep 2029 |
$7.0M |
$6.4M |
$650K |
$50.7M |
| Aug 2029 |
$7.8M |
$5.4M |
$2.4M |
$51.3M |
| Jul 2029 |
$7.3M |
$5.4M |
$2.0M |
$48.8M |
| Jun 2029 |
$7.4M |
$5.3M |
$2.1M |
$46.8M |
| May 2029 |
$7.3M |
$5.8M |
$1.5M |
$44.6M |
| Apr 2029 |
$7.1M |
$5.4M |
$1.7M |
$43.0M |
| Mar 2029 |
$6.4M |
$4.5M |
$2.0M |
$41.2M |
| Feb 2029 |
$6.4M |
$4.0M |
$2.4M |
$52.8M |
| Jan 2029 |
$10.7M |
$3.8M |
$6.9M |
$50.3M |
| Dec 2028 |
$6.7M |
$3.8M |
$2.9M |
$43.3M |