Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $553K |
| Matchday Revenue | $40K |
| Sponsorship | $24K |
| Merchandising | $369K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $15K |
| Transfer Amortization | $83K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $585K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$2.7M |
$2.3M |
$332K |
$9.9M |
| Sep 2029 |
$2.4M |
$3.1M |
$-673K |
$9.4M |
| Aug 2029 |
$3.7M |
$2.9M |
$769K |
$10.2M |
| Jul 2029 |
$2.3M |
$3.7M |
$-1.4M |
$9.4M |
| Jun 2029 |
$2.5M |
$2.7M |
$-207K |
$10.7M |
| May 2029 |
$2.7M |
$4.0M |
$-1.3M |
$10.9M |
| Apr 2029 |
$2.7M |
$2.3M |
$461K |
$12.1M |
| Mar 2029 |
$2.7M |
$2.2M |
$524K |
$11.5M |
| Feb 2029 |
$2.7M |
$2.1M |
$574K |
$11.4M |
| Jan 2029 |
$2.8M |
$2.3M |
$447K |
$10.7M |
| Dec 2028 |
$2.7M |
$2.8M |
$-143K |
$10.2M |
| Nov 2028 |
$3.1M |
$2.1M |
$1.0M |
$10.2M |