Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $0 |
| Sponsorship | $34K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $8K |
| Transfer Amortization | $124K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$5.1M |
$3.5M |
$1.6M |
$55.1M |
| Oct 2029 |
$5.1M |
$3.3M |
$1.7M |
$78.7M |
| Sep 2029 |
$5.2M |
$3.2M |
$2.0M |
$76.9M |
| Aug 2029 |
$5.2M |
$3.3M |
$1.9M |
$74.8M |
| Jul 2029 |
$5.3M |
$3.1M |
$2.2M |
$72.8M |
| Jun 2029 |
$7.9M |
$3.1M |
$4.8M |
$73.3M |
| May 2029 |
$5.5M |
$4.1M |
$1.4M |
$68.4M |
| Apr 2029 |
$5.8M |
$3.3M |
$2.5M |
$66.9M |
| Mar 2029 |
$5.6M |
$3.3M |
$2.3M |
$64.3M |
| Feb 2029 |
$5.3M |
$3.5M |
$1.8M |
$61.9M |
| Jan 2029 |
$5.4M |
$3.3M |
$2.1M |
$60.1M |
| Dec 2028 |
$5.2M |
$3.5M |
$1.6M |
$57.9M |