Income Breakdown
| TV Revenue | $5.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2K |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $42K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$5.6M |
$5.3M |
$262K |
$36.4M |
| Oct 2029 |
$5.5M |
$5.9M |
$-351K |
$36.1M |
| Sep 2029 |
$5.5M |
$6.1M |
$-595K |
$36.5M |
| Aug 2029 |
$6.7M |
$6.4M |
$286K |
$37.1M |
| Jul 2029 |
$5.2M |
$7.0M |
$-1.9M |
$36.8M |
| Jun 2029 |
$5.1M |
$6.0M |
$-922K |
$38.6M |
| May 2029 |
$5.2M |
$8.5M |
$-3.3M |
$39.5M |
| Apr 2029 |
$4.6M |
$6.5M |
$-1.9M |
$42.8M |
| Mar 2029 |
$5.7M |
$4.9M |
$743K |
$44.8M |
| Feb 2029 |
$5.7M |
$5.7M |
$6K |
$44.0M |
| Jan 2029 |
$13.2M |
$4.4M |
$8.8M |
$44.0M |
| Dec 2028 |
$5.8M |
$4.4M |
$1.4M |
$35.2M |