Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $179K |
| Matchday Revenue | $0 |
| Sponsorship | $29K |
| Merchandising | $837K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $13K |
| Transfer Amortization | $93K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $980K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$5.6M |
$3.4M |
$2.2M |
$75.3M |
| Oct 2029 |
$5.6M |
$3.5M |
$2.1M |
$73.1M |
| Sep 2029 |
$5.4M |
$6.1M |
$-695K |
$70.9M |
| Aug 2029 |
$5.6M |
$4.6M |
$990K |
$71.5M |
| Jul 2029 |
$5.5M |
$5.2M |
$269K |
$70.4M |
| Jun 2029 |
$6.0M |
$4.2M |
$1.8M |
$70.0M |
| May 2029 |
$5.7M |
$4.4M |
$1.3M |
$68.2M |
| Apr 2029 |
$5.6M |
$4.7M |
$974K |
$66.8M |
| Mar 2029 |
$6.9M |
$4.1M |
$2.8M |
$65.7M |
| Feb 2029 |
$6.9M |
$4.4M |
$2.5M |
$77.7M |
| Jan 2029 |
$11.7M |
$4.8M |
$6.9M |
$75.0M |
| Dec 2028 |
$6.8M |
$3.8M |
$3.0M |
$68.0M |