Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $221K |
| Sponsorship | $149K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $29K |
| Transfer Amortization | $132K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$7.1M |
$3.9M |
$3.2M |
$87.4M |
| Oct 2029 |
$7.2M |
$4.1M |
$3.1M |
$84.1M |
| Sep 2029 |
$6.1M |
$4.2M |
$1.9M |
$80.9M |
| Aug 2029 |
$6.6M |
$4.1M |
$2.6M |
$78.8M |
| Jul 2029 |
$6.4M |
$4.0M |
$2.5M |
$88.7M |
| Jun 2029 |
$9.9M |
$3.5M |
$6.4M |
$86.3M |
| May 2029 |
$6.3M |
$3.9M |
$2.4M |
$79.8M |
| Apr 2029 |
$6.5M |
$3.3M |
$3.2M |
$77.2M |
| Mar 2029 |
$6.5M |
$3.5M |
$3.0M |
$73.9M |
| Feb 2029 |
$6.7M |
$4.2M |
$2.5M |
$70.8M |
| Jan 2029 |
$6.8M |
$3.6M |
$3.1M |
$68.2M |
| Dec 2028 |
$6.7M |
$4.0M |
$2.6M |
$64.9M |