Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $9K |
| Sponsorship | $16K |
| Merchandising | $155K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $23K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $438K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$2.1M |
$1.7M |
$412K |
$27.9M |
| Oct 2029 |
$2.2M |
$1.7M |
$495K |
$27.5M |
| Sep 2029 |
$2.2M |
$1.9M |
$365K |
$27.0M |
| Aug 2029 |
$2.1M |
$1.5M |
$606K |
$26.6M |
| Jul 2029 |
$2.2M |
$1.6M |
$577K |
$26.0M |
| Jun 2029 |
$2.6M |
$1.4M |
$1.2M |
$25.4M |
| May 2029 |
$2.2M |
$2.1M |
$50K |
$24.2M |
| Apr 2029 |
$2.2M |
$1.3M |
$863K |
$24.1M |
| Mar 2029 |
$2.2M |
$1.3M |
$877K |
$23.3M |
| Feb 2029 |
$2.2M |
$1.3M |
$906K |
$22.4M |
| Jan 2029 |
$2.4M |
$1.5M |
$870K |
$21.5M |
| Dec 2028 |
$2.3M |
$1.8M |
$546K |
$20.6M |