Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $427K |
| Matchday Revenue | $0 |
| Sponsorship | $23K |
| Merchandising | $410K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $17K |
| Transfer Amortization | $10K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $529K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$1.9M |
$1.6M |
$325K |
$6.4M |
| Sep 2029 |
$2.0M |
$1.5M |
$524K |
$6.1M |
| Aug 2029 |
$2.3M |
$1.6M |
$666K |
$5.6M |
| Jul 2029 |
$2.0M |
$1.8M |
$164K |
$4.9M |
| Jun 2029 |
$2.1M |
$1.8M |
$298K |
$4.7M |
| May 2029 |
$2.2M |
$2.2M |
$16K |
$4.4M |
| Apr 2029 |
$2.2M |
$1.7M |
$486K |
$4.4M |
| Mar 2029 |
$2.2M |
$1.4M |
$722K |
$34.2M |
| Feb 2029 |
$2.2M |
$1.4M |
$789K |
$33.4M |
| Jan 2029 |
$2.4M |
$1.4M |
$1.0M |
$32.6M |
| Dec 2028 |
$3.1M |
$1.6M |
$1.5M |
$31.6M |
| Nov 2028 |
$2.0M |
$1.3M |
$713K |
$30.1M |