Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $212K |
| Matchday Revenue | $6K |
| Sponsorship | $12K |
| Merchandising | $120K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $278K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$1.4M |
$1.5M |
$-141K |
$8.0M |
| Sep 2029 |
$1.3M |
$1.3M |
$-26K |
$8.1M |
| Aug 2029 |
$1.3M |
$989K |
$307K |
$8.1M |
| Jul 2029 |
$5.3M |
$1.1M |
$4.2M |
$7.8M |
| Jun 2029 |
$1.5M |
$1.0M |
$459K |
$3.7M |
| May 2029 |
$1.3M |
$1.5M |
$-177K |
$3.2M |
| Apr 2029 |
$1.3M |
$1.3M |
$23K |
$3.4M |
| Mar 2029 |
$1.3M |
$1.1M |
$235K |
$3.4M |
| Feb 2029 |
$1.3M |
$1.7M |
$-339K |
$3.1M |
| Jan 2029 |
$1.4M |
$1.4M |
$83K |
$3.5M |
| Dec 2028 |
$1.3M |
$1.5M |
$-163K |
$3.4M |
| Nov 2028 |
$1.2M |
$1.4M |
$-194K |
$3.5M |