Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $823K |
| Matchday Revenue | $0 |
| Sponsorship | $49K |
| Merchandising | $527K |
| Domestic Cup Prize | $223K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $37K |
| Transfer Amortization | $60K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $800K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$4.6M |
$4.6M |
$-20K |
$6.0M |
| Sep 2029 |
$4.5M |
$4.3M |
$207K |
$5.9M |
| Aug 2029 |
$4.8M |
$3.6M |
$1.2M |
$19.6M |
| Jul 2029 |
$4.4M |
$3.3M |
$1.1M |
$18.3M |
| Jun 2029 |
$7.2M |
$3.4M |
$3.7M |
$17.1M |
| May 2029 |
$4.5M |
$4.0M |
$530K |
$13.3M |
| Apr 2029 |
$4.5M |
$3.6M |
$845K |
$12.7M |
| Mar 2029 |
$4.3M |
$4.1M |
$206K |
$11.8M |
| Feb 2029 |
$4.2M |
$5.5M |
$-1.3M |
$11.6M |
| Jan 2029 |
$4.5M |
$4.0M |
$546K |
$12.8M |
| Dec 2028 |
$4.3M |
$3.8M |
$504K |
$12.2M |
| Nov 2028 |
$4.6M |
$3.8M |
$815K |
$11.7M |