Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $540K |
| Matchday Revenue | $0 |
| Sponsorship | $33K |
| Merchandising | $485K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $17K |
| Transfer Amortization | $12K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $654K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$3.3M |
$2.4M |
$895K |
$10.3M |
| Sep 2029 |
$3.6M |
$1.7M |
$1.9M |
$44.2M |
| Aug 2029 |
$3.6M |
$1.7M |
$1.9M |
$42.3M |
| Jul 2029 |
$4.3M |
$1.7M |
$2.6M |
$40.4M |
| Jun 2029 |
$3.5M |
$1.9M |
$1.7M |
$37.8M |
| May 2029 |
$3.7M |
$2.0M |
$1.8M |
$36.1M |
| Apr 2029 |
$3.7M |
$2.6M |
$1.1M |
$34.4M |
| Mar 2029 |
$3.7M |
$2.0M |
$1.7M |
$33.2M |
| Feb 2029 |
$3.9M |
$2.0M |
$1.9M |
$31.4M |
| Jan 2029 |
$4.0M |
$2.0M |
$2.0M |
$29.5M |
| Dec 2028 |
$3.8M |
$1.9M |
$1.9M |
$27.5M |
| Nov 2028 |
$4.0M |
$2.1M |
$2.0M |
$25.6M |