Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $573K |
| Matchday Revenue | $15K |
| Sponsorship | $3K |
| Merchandising | $154K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $646K |
| Staff Wages | $11K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $572K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$2.8M |
$1.2M |
$1.5M |
$33.1M |
| Oct 2029 |
$3.1M |
$1.5M |
$1.6M |
$31.6M |
| Sep 2029 |
$2.6M |
$1.7M |
$951K |
$30.0M |
| Aug 2029 |
$2.9M |
$1.6M |
$1.4M |
$29.0M |
| Jul 2029 |
$3.3M |
$1.6M |
$1.8M |
$27.7M |
| Jun 2029 |
$3.1M |
$1.5M |
$1.6M |
$25.9M |
| May 2029 |
$2.7M |
$1.8M |
$927K |
$24.3M |
| Apr 2029 |
$2.7M |
$1.2M |
$1.5M |
$23.4M |
| Mar 2029 |
$2.7M |
$1.3M |
$1.4M |
$21.9M |
| Feb 2029 |
$2.8M |
$1.3M |
$1.5M |
$20.4M |
| Jan 2029 |
$2.8M |
$1.2M |
$1.6M |
$19.0M |
| Dec 2028 |
$2.7M |
$1.2M |
$1.5M |
$17.3M |