Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $537K |
| Matchday Revenue | $3K |
| Sponsorship | $22K |
| Merchandising | $272K |
| Domestic Cup Prize | $0 |
| Continental Prize | $700K |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $27K |
| Transfer Amortization | $9K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $503K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$3.0M |
$2.9M |
$103K |
$12.3M |
| Sep 2029 |
$5.2M |
$2.3M |
$2.8M |
$12.1M |
| Aug 2029 |
$2.2M |
$1.8M |
$408K |
$9.3M |
| Jul 2029 |
$2.3M |
$2.2M |
$56K |
$8.9M |
| Jun 2029 |
$3.0M |
$1.7M |
$1.3M |
$8.8M |
| May 2029 |
$2.3M |
$2.6M |
$-304K |
$7.5M |
| Apr 2029 |
$2.3M |
$1.7M |
$592K |
$7.8M |
| Mar 2029 |
$2.3M |
$2.2M |
$77K |
$7.2M |
| Feb 2029 |
$2.4M |
$2.3M |
$77K |
$7.1M |
| Jan 2029 |
$2.6M |
$2.5M |
$92K |
$7.0M |
| Dec 2028 |
$2.4M |
$2.6M |
$-247K |
$6.9M |
| Nov 2028 |
$2.6M |
$2.3M |
$331K |
$7.2M |