Income Breakdown
| TV Revenue | $245K |
| TV Placement Bonus | $139K |
| Matchday Revenue | $0 |
| Sponsorship | $100K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $65K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $102K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $8K |
| Transfer Amortization | $41K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $455K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$2.3M |
$2.1M |
$197K |
$5.0M |
| Sep 2029 |
$8.4M |
$1.9M |
$6.6M |
$4.7M |
| Aug 2029 |
$2.1M |
$1.9M |
$260K |
$2.5M |
| Jul 2029 |
$2.1M |
$1.9M |
$279K |
$2.2M |
| Jun 2029 |
$2.2M |
$1.9M |
$294K |
$1.9M |
| May 2029 |
$2.2M |
$3.0M |
$-881K |
$1.6M |
| Apr 2029 |
$2.2M |
$2.1M |
$84K |
$2.4M |
| Mar 2029 |
$2.1M |
$2.3M |
$-197K |
$2.3M |
| Feb 2029 |
$2.6M |
$2.1M |
$521K |
$2.4M |
| Jan 2029 |
$2.0M |
$1.9M |
$42K |
$1.9M |
| Dec 2028 |
$2.0M |
$2.0M |
$-21K |
$1.8M |
| Nov 2028 |
$2.0M |
$1.9M |
$67K |
$1.8M |