Income Breakdown
| TV Revenue | $1.5M |
| TV Placement Bonus | $402K |
| Matchday Revenue | $0 |
| Sponsorship | $10K |
| Merchandising | $524K |
| Domestic Cup Prize | $107K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $26K |
| Transfer Amortization | $39K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $601K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$2.5M |
$3.5M |
$-988K |
$13.6M |
| Sep 2029 |
$2.4M |
$3.1M |
$-762K |
$14.5M |
| Aug 2029 |
$2.4M |
$2.5M |
$-110K |
$15.3M |
| Jul 2029 |
$2.6M |
$2.9M |
$-363K |
$15.3M |
| Jun 2029 |
$3.0M |
$2.5M |
$409K |
$15.7M |
| May 2029 |
$2.4M |
$2.6M |
$-179K |
$15.2M |
| Apr 2029 |
$2.5M |
$2.3M |
$181K |
$15.4M |
| Mar 2029 |
$2.5M |
$3.6M |
$-1.1M |
$15.1M |
| Feb 2029 |
$2.6M |
$3.5M |
$-932K |
$16.2M |
| Jan 2029 |
$2.6M |
$3.4M |
$-802K |
$17.1M |
| Dec 2028 |
$2.6M |
$3.1M |
$-489K |
$17.9M |
| Nov 2028 |
$2.8M |
$3.3M |
$-488K |
$18.3M |