Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $999K |
| Matchday Revenue | $115K |
| Sponsorship | $69K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $28K |
| Transfer Amortization | $285K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $928K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$4.2M |
$4.2M |
$5K |
$45.1M |
| Sep 2029 |
$20.2M |
$5.3M |
$14.9M |
$44.9M |
| Aug 2029 |
$4.3M |
$5.4M |
$-1.1M |
$29.7M |
| Jul 2029 |
$4.2M |
$5.3M |
$-1.1M |
$30.5M |
| Jun 2029 |
$4.2M |
$4.5M |
$-313K |
$31.3M |
| May 2029 |
$4.1M |
$5.9M |
$-1.8M |
$31.3M |
| Apr 2029 |
$4.3M |
$4.1M |
$201K |
$57.6M |
| Mar 2029 |
$4.2M |
$4.1M |
$31K |
$57.4M |
| Feb 2029 |
$4.3M |
$3.8M |
$442K |
$57.5M |
| Jan 2029 |
$5.4M |
$4.1M |
$1.3M |
$56.8M |
| Dec 2028 |
$5.9M |
$4.5M |
$1.4M |
$55.2M |
| Nov 2028 |
$7.6M |
$4.2M |
$3.4M |
$53.6M |