Income Breakdown
| TV Revenue | $795K |
| TV Placement Bonus | $330K |
| Matchday Revenue | $1.5M |
| Sponsorship | $105K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $41K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $17K |
| Transfer Amortization | $25K |
| Debt Interest | $0 |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $799K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$4.2M |
$4.1M |
$117K |
$4.4M |
| Oct 2029 |
$2.4M |
$4.4M |
$-2.0M |
$4.3M |
| Sep 2029 |
$2.6M |
$2.7M |
$-81K |
$6.2M |
| Aug 2029 |
$2.8M |
$3.4M |
$-563K |
$6.3M |
| Jul 2029 |
$7.3M |
$3.4M |
$4.0M |
$6.9M |
| Jun 2029 |
$3.7M |
$3.3M |
$315K |
$3.2M |
| May 2029 |
$3.7M |
$4.2M |
$-503K |
$2.9M |
| Apr 2029 |
$3.7M |
$3.8M |
$-152K |
$3.3M |
| Mar 2029 |
$3.6M |
$3.3M |
$363K |
$3.5M |
| Feb 2029 |
$5.1M |
$3.3M |
$1.8M |
$3.1M |
| Jan 2029 |
$3.4M |
$3.4M |
$-31K |
$1.3M |
| Dec 2028 |
$3.4M |
$3.7M |
$-297K |
$1.3M |