Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $805K |
| Matchday Revenue | $12K |
| Sponsorship | $31K |
| Merchandising | $368K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $207K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $14K |
| Transfer Amortization | $32K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $703K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$3.9M |
$2.9M |
$1.0M |
$10.9M |
| Sep 2029 |
$3.2M |
$2.8M |
$332K |
$9.8M |
| Aug 2029 |
$3.3M |
$2.7M |
$612K |
$9.5M |
| Jul 2029 |
$3.1M |
$2.8M |
$291K |
$8.8M |
| Jun 2029 |
$3.7M |
$2.6M |
$1.1M |
$8.5M |
| May 2029 |
$3.5M |
$2.6M |
$821K |
$32.0M |
| Apr 2029 |
$3.5M |
$2.2M |
$1.3M |
$31.1M |
| Mar 2029 |
$3.5M |
$1.9M |
$1.6M |
$29.8M |
| Feb 2029 |
$3.6M |
$1.8M |
$1.7M |
$28.3M |
| Jan 2029 |
$3.7M |
$1.8M |
$1.8M |
$26.5M |
| Dec 2028 |
$3.5M |
$2.0M |
$1.5M |
$24.6M |
| Nov 2028 |
$3.5M |
$2.0M |
$1.5M |
$23.1M |