Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $268K |
| Matchday Revenue | $0 |
| Sponsorship | $23K |
| Merchandising | $136K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $17K |
| Transfer Amortization | $18K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $410K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$1.8M |
$1.7M |
$99K |
$2.7M |
| Sep 2029 |
$1.6M |
$1.7M |
$-163K |
$2.6M |
| Aug 2029 |
$1.6M |
$1.1M |
$523K |
$12.8M |
| Jul 2029 |
$1.6M |
$1.2M |
$413K |
$12.3M |
| Jun 2029 |
$1.9M |
$1.0M |
$844K |
$11.9M |
| May 2029 |
$1.6M |
$1.6M |
$1K |
$11.0M |
| Apr 2029 |
$1.6M |
$1.1M |
$563K |
$11.0M |
| Mar 2029 |
$1.6M |
$1.2M |
$417K |
$10.5M |
| Feb 2029 |
$1.7M |
$1.6M |
$118K |
$10.0M |
| Jan 2029 |
$1.7M |
$1.4M |
$358K |
$9.9M |
| Dec 2028 |
$1.8M |
$1.3M |
$526K |
$9.5M |
| Nov 2028 |
$1.9M |
$1.4M |
$426K |
$9.0M |