Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $568K |
| Matchday Revenue | $5K |
| Sponsorship | $45K |
| Merchandising | $366K |
| Domestic Cup Prize | $173K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $586K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$3.5M |
$3.0M |
$511K |
$13.5M |
| Sep 2029 |
$3.4M |
$2.4M |
$963K |
$13.0M |
| Aug 2029 |
$3.4M |
$2.0M |
$1.4M |
$38.2M |
| Jul 2029 |
$3.5M |
$2.0M |
$1.5M |
$36.8M |
| Jun 2029 |
$4.2M |
$2.0M |
$2.2M |
$35.3M |
| May 2029 |
$3.4M |
$2.7M |
$702K |
$33.0M |
| Apr 2029 |
$3.4M |
$2.6M |
$814K |
$32.3M |
| Mar 2029 |
$3.6M |
$2.1M |
$1.5M |
$31.5M |
| Feb 2029 |
$3.5M |
$2.1M |
$1.4M |
$30.1M |
| Jan 2029 |
$3.7M |
$2.1M |
$1.6M |
$28.6M |
| Dec 2028 |
$3.6M |
$2.0M |
$1.5M |
$27.0M |
| Nov 2028 |
$3.6M |
$2.0M |
$1.6M |
$25.5M |