Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $122K |
| Sponsorship | $44K |
| Merchandising | $815K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $17K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $834K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$4.5M |
$2.5M |
$2.1M |
$71.0M |
| Oct 2029 |
$4.5M |
$2.9M |
$1.6M |
$69.0M |
| Sep 2029 |
$4.6M |
$2.6M |
$2.1M |
$67.4M |
| Aug 2029 |
$5.1M |
$2.6M |
$2.5M |
$65.3M |
| Jul 2029 |
$4.6M |
$2.5M |
$2.1M |
$62.7M |
| Jun 2029 |
$4.6M |
$2.8M |
$1.8M |
$60.6M |
| May 2029 |
$4.7M |
$3.2M |
$1.5M |
$58.8M |
| Apr 2029 |
$4.2M |
$2.7M |
$1.5M |
$57.3M |
| Mar 2029 |
$3.9M |
$2.4M |
$1.5M |
$55.8M |
| Feb 2029 |
$3.7M |
$2.6M |
$1.1M |
$54.3M |
| Jan 2029 |
$5.7M |
$2.2M |
$3.5M |
$53.2M |
| Dec 2028 |
$4.5M |
$2.1M |
$2.4M |
$49.6M |