Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $618K |
| Matchday Revenue | $37K |
| Sponsorship | $38K |
| Merchandising | $656K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $29K |
| Transfer Amortization | $176K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $833K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$4.0M |
$4.3M |
$-309K |
$7.0M |
| Oct 2029 |
$4.0M |
$4.7M |
$-709K |
$7.1M |
| Sep 2029 |
$4.3M |
$5.8M |
$-1.5M |
$7.7M |
| Aug 2029 |
$4.2M |
$4.6M |
$-430K |
$9.0M |
| Jul 2029 |
$4.2M |
$4.4M |
$-212K |
$9.2M |
| Jun 2029 |
$3.9M |
$5.1M |
$-1.2M |
$9.3M |
| May 2029 |
$3.7M |
$4.8M |
$-1.1M |
$10.3M |
| Apr 2029 |
$3.8M |
$3.8M |
$9K |
$11.2M |
| Mar 2029 |
$3.8M |
$4.0M |
$-186K |
$11.2M |
| Feb 2029 |
$3.8M |
$4.4M |
$-613K |
$11.2M |
| Jan 2029 |
$3.9M |
$3.6M |
$274K |
$11.7M |
| Dec 2028 |
$4.7M |
$3.5M |
$1.2M |
$11.2M |