Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $30K |
| Sponsorship | $47K |
| Merchandising | $837K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $31K |
| Transfer Amortization | $167K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $832K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$4.6M |
$4.0M |
$626K |
$37.4M |
| Sep 2029 |
$4.7M |
$3.8M |
$831K |
$36.6M |
| Aug 2029 |
$4.7M |
$3.6M |
$1.1M |
$35.6M |
| Jul 2029 |
$5.5M |
$3.4M |
$2.1M |
$60.6M |
| Jun 2029 |
$7.7M |
$3.0M |
$4.7M |
$58.4M |
| May 2029 |
$4.7M |
$3.5M |
$1.1M |
$53.5M |
| Apr 2029 |
$4.7M |
$3.4M |
$1.3M |
$52.2M |
| Mar 2029 |
$4.8M |
$3.3M |
$1.5M |
$50.8M |
| Feb 2029 |
$4.8M |
$4.2M |
$651K |
$49.1M |
| Jan 2029 |
$5.1M |
$3.2M |
$1.9M |
$48.2M |
| Dec 2028 |
$4.9M |
$3.5M |
$1.4M |
$46.1M |
| Nov 2028 |
$5.0M |
$4.1M |
$870K |
$44.6M |