Income Breakdown
| TV Revenue | $922K |
| TV Placement Bonus | $261K |
| Matchday Revenue | $0 |
| Sponsorship | $988 |
| Merchandising | $40K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $240K |
| Staff Wages | $14K |
| Transfer Amortization | $812 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $227K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$1.2M |
$483K |
$742K |
$23.7M |
| Sep 2029 |
$1.2M |
$572K |
$643K |
$23.0M |
| Aug 2029 |
$1.2M |
$507K |
$707K |
$22.3M |
| Jul 2029 |
$1.2M |
$737K |
$484K |
$21.6M |
| Jun 2029 |
$1.3M |
$550K |
$724K |
$21.1M |
| May 2029 |
$1.3M |
$548K |
$750K |
$20.4M |
| Apr 2029 |
$1.2M |
$508K |
$662K |
$19.6M |
| Mar 2029 |
$1.2M |
$472K |
$695K |
$20.8M |
| Feb 2029 |
$1.2M |
$759K |
$425K |
$20.1M |
| Jan 2029 |
$1.3M |
$478K |
$805K |
$19.7M |
| Dec 2028 |
$1.3M |
$489K |
$772K |
$18.9M |
| Nov 2028 |
$1.2M |
$493K |
$701K |
$18.1M |