Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $551K |
| Matchday Revenue | $32K |
| Sponsorship | $36K |
| Merchandising | $534K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $600 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $24K |
| Transfer Amortization | $151K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $717K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$3.9M |
$3.6M |
$277K |
$19.5M |
| Oct 2029 |
$3.7M |
$4.3M |
$-652K |
$19.1M |
| Sep 2029 |
$3.8M |
$3.6M |
$135K |
$19.6M |
| Aug 2029 |
$3.8M |
$2.3M |
$1.5M |
$36.3M |
| Jul 2029 |
$4.0M |
$2.5M |
$1.5M |
$34.6M |
| Jun 2029 |
$4.9M |
$2.1M |
$2.7M |
$33.0M |
| May 2029 |
$3.8M |
$2.1M |
$1.6M |
$30.1M |
| Apr 2029 |
$3.8M |
$2.1M |
$1.7M |
$28.3M |
| Mar 2029 |
$3.8M |
$3.3M |
$502K |
$26.5M |
| Feb 2029 |
$3.9M |
$3.6M |
$336K |
$25.8M |
| Jan 2029 |
$3.8M |
$3.4M |
$346K |
$25.3M |
| Dec 2028 |
$3.6M |
$3.2M |
$390K |
$24.8M |