Income Breakdown
| TV Revenue | $289K |
| TV Placement Bonus | $138K |
| Matchday Revenue | $25K |
| Sponsorship | $19K |
| Merchandising | $584K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $1.7M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $28K |
| Transfer Amortization | $16K |
| Debt Interest | $0 |
| Loan Fees (Out) | $25K |
| Facility Maintenance | $655K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$2.7M |
$2.2M |
$590K |
$22.1M |
| Oct 2029 |
$2.8M |
$2.4M |
$414K |
$21.5M |
| Sep 2029 |
$2.8M |
$2.6M |
$166K |
$21.0M |
| Aug 2029 |
$2.9M |
$2.2M |
$632K |
$20.9M |
| Jul 2029 |
$2.8M |
$2.4M |
$372K |
$20.2M |
| Jun 2029 |
$2.7M |
$2.4M |
$342K |
$19.8M |
| May 2029 |
$4.7M |
$4.2M |
$440K |
$19.5M |
| Apr 2029 |
$4.7M |
$2.4M |
$2.4M |
$19.0M |
| Mar 2029 |
$4.8M |
$2.2M |
$2.6M |
$16.6M |
| Feb 2029 |
$4.7M |
$2.2M |
$2.5M |
$14.0M |
| Jan 2029 |
$3.1M |
$1.9M |
$1.2M |
$11.4M |
| Dec 2028 |
$3.7M |
$2.0M |
$1.6M |
$10.2M |