Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $61K |
| Sponsorship | $32K |
| Merchandising | $711K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $34K |
| Transfer Amortization | $175K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $857K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$4.7M |
$4.7M |
$-19K |
$31.8M |
| Oct 2029 |
$4.8M |
$5.3M |
$-517K |
$31.7M |
| Sep 2029 |
$4.5M |
$4.8M |
$-283K |
$32.0M |
| Aug 2029 |
$4.3M |
$3.5M |
$790K |
$32.1M |
| Jul 2029 |
$4.4M |
$3.1M |
$1.3M |
$31.2M |
| Jun 2029 |
$5.7M |
$2.7M |
$2.9M |
$34.8M |
| May 2029 |
$4.2M |
$3.4M |
$797K |
$31.8M |
| Apr 2029 |
$4.2M |
$2.7M |
$1.5M |
$30.9M |
| Mar 2029 |
$4.3M |
$3.5M |
$783K |
$29.3M |
| Feb 2029 |
$5.8M |
$3.5M |
$2.2M |
$28.5M |
| Jan 2029 |
$4.5M |
$3.8M |
$712K |
$26.2M |
| Dec 2028 |
$4.4M |
$4.0M |
$413K |
$25.4M |