Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $8K |
| Sponsorship | $75K |
| Merchandising | $1.0M |
| 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 | $24K |
| Transfer Amortization | $127K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$7.3M |
$3.9M |
$3.4M |
$92.5M |
| Oct 2029 |
$7.3M |
$4.4M |
$2.9M |
$89.0M |
| Sep 2029 |
$7.2M |
$5.3M |
$1.9M |
$86.0M |
| Aug 2029 |
$7.0M |
$6.4M |
$641K |
$84.0M |
| Jul 2029 |
$7.1M |
$5.0M |
$2.1M |
$83.2M |
| Jun 2029 |
$6.8M |
$5.5M |
$1.3M |
$81.0M |
| May 2029 |
$6.7M |
$4.9M |
$1.8M |
$79.6M |
| Apr 2029 |
$6.6M |
$5.1M |
$1.5M |
$77.6M |
| Mar 2029 |
$6.7M |
$4.9M |
$1.8M |
$76.0M |
| Feb 2029 |
$6.8M |
$5.4M |
$1.4M |
$74.1M |
| Jan 2029 |
$10.2M |
$3.2M |
$7.0M |
$72.5M |
| Dec 2028 |
$6.9M |
$3.2M |
$3.7M |
$66.0M |