Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $176K |
| Matchday Revenue | $10K |
| Sponsorship | $2K |
| Merchandising | $56K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $668K |
| Staff Wages | $8K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $356K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$1.5M |
$1.0M |
$503K |
$24.7M |
| Sep 2029 |
$1.6M |
$1.1M |
$576K |
$24.2M |
| Aug 2029 |
$1.6M |
$889K |
$693K |
$23.6M |
| Jul 2029 |
$1.9M |
$898K |
$971K |
$23.0M |
| Jun 2029 |
$1.7M |
$926K |
$816K |
$22.0M |
| May 2029 |
$1.7M |
$1.2M |
$571K |
$21.2M |
| Apr 2029 |
$1.3M |
$909K |
$413K |
$20.6M |
| Mar 2029 |
$1.5M |
$867K |
$609K |
$20.2M |
| Feb 2029 |
$1.5M |
$965K |
$535K |
$19.6M |
| Jan 2029 |
$1.6M |
$784K |
$810K |
$19.0M |
| Dec 2028 |
$1.7M |
$781K |
$883K |
$18.2M |
| Nov 2028 |
$1.5M |
$781K |
$705K |
$17.4M |