Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $223K |
| Matchday Revenue | $63K |
| Sponsorship | $1K |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $958K |
| Staff Wages | $17K |
| Transfer Amortization | $42K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $247K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$1.4M |
$1.3M |
$137K |
$15.1M |
| Sep 2029 |
$1.3M |
$1.2M |
$165K |
$14.9M |
| Aug 2029 |
$1.3M |
$1.3M |
$-6K |
$14.7M |
| Jul 2029 |
$1.3M |
$1.3M |
$28K |
$14.7M |
| Jun 2029 |
$1.3M |
$1.1M |
$216K |
$14.6M |
| May 2029 |
$1.7M |
$1.4M |
$332K |
$14.4M |
| Apr 2029 |
$1.2M |
$1.2M |
$-87K |
$14.0M |
| Mar 2029 |
$1.5M |
$1.1M |
$399K |
$17.3M |
| Feb 2029 |
$1.5M |
$1.1M |
$407K |
$16.9M |
| Jan 2029 |
$1.6M |
$987K |
$605K |
$16.4M |
| Dec 2028 |
$1.7M |
$968K |
$732K |
$15.8M |
| Nov 2028 |
$1.6M |
$973K |
$589K |
$15.0M |