Income Breakdown
| TV Revenue | $1.5M |
| TV Placement Bonus | $872K |
| Matchday Revenue | $27K |
| Sponsorship | $23K |
| Merchandising | $402K |
| Domestic Cup Prize | $107K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $15K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $617K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$2.9M |
$2.8M |
$99K |
$16.8M |
| Sep 2029 |
$18.4M |
$2.6M |
$15.8M |
$16.7M |
| Aug 2029 |
$2.8M |
$1.9M |
$856K |
$925K |
| Jul 2029 |
$3.1M |
$3.3M |
$-195K |
$64K |
| Jun 2029 |
$4.5M |
$1.8M |
$2.7M |
$254K |
| May 2029 |
$2.6M |
$2.2M |
$386K |
$-2.4M |
| Apr 2029 |
$2.7M |
$1.8M |
$818K |
$-2.8M |
| Mar 2029 |
$2.7M |
$2.4M |
$305K |
$-3.6M |
| Feb 2029 |
$2.9M |
$3.2M |
$-223K |
$-3.9M |
| Jan 2029 |
$2.4M |
$2.8M |
$-345K |
$-3.7M |
| Dec 2028 |
$2.1M |
$3.7M |
$-1.6M |
$-3.4M |
| Nov 2028 |
$2.2M |
$2.4M |
$-251K |
$-1.8M |