Income Breakdown
| TV Revenue | $773K |
| TV Placement Bonus | $232K |
| Matchday Revenue | $381K |
| Sponsorship | $91K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $23K |
| Transfer Amortization | $110K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $664K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$3.2M |
$2.9M |
$219K |
$27.9M |
| Oct 2029 |
$2.8M |
$3.4M |
$-639K |
$27.6M |
| Sep 2029 |
$2.6M |
$2.7M |
$-86K |
$28.1M |
| Aug 2029 |
$4.3M |
$4.0M |
$248K |
$28.4M |
| Jul 2029 |
$5.3M |
$3.3M |
$2.0M |
$28.1M |
| Jun 2029 |
$3.7M |
$2.9M |
$754K |
$26.1M |
| May 2029 |
$2.7M |
$3.3M |
$-546K |
$25.2M |
| Apr 2029 |
$2.7M |
$3.2M |
$-419K |
$25.6M |
| Mar 2029 |
$3.0M |
$2.9M |
$180K |
$25.9M |
| Feb 2029 |
$3.3M |
$4.3M |
$-1.0M |
$25.7M |
| Jan 2029 |
$3.2M |
$3.3M |
$-161K |
$26.6M |
| Dec 2028 |
$3.2M |
$3.3M |
$-95K |
$26.7M |