Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $330K |
| Matchday Revenue | $16K |
| Sponsorship | $3K |
| Merchandising | $207K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $18K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $494K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$2.5M |
$2.1M |
$389K |
$17.2M |
| Sep 2029 |
$2.2M |
$1.8M |
$345K |
$16.8M |
| Aug 2029 |
$2.5M |
$1.7M |
$862K |
$16.4M |
| Jul 2029 |
$2.5M |
$1.5M |
$1.1M |
$15.6M |
| Jun 2029 |
$3.1M |
$1.6M |
$1.6M |
$14.5M |
| May 2029 |
$2.6M |
$1.6M |
$984K |
$12.9M |
| Apr 2029 |
$2.6M |
$1.4M |
$1.2M |
$11.9M |
| Mar 2029 |
$2.6M |
$1.6M |
$1.1M |
$10.7M |
| Feb 2029 |
$2.7M |
$2.1M |
$588K |
$9.7M |
| Jan 2029 |
$2.8M |
$1.7M |
$1.1M |
$9.1M |
| Dec 2028 |
$2.8M |
$1.9M |
$824K |
$7.9M |
| Nov 2028 |
$2.7M |
$1.9M |
$796K |
$7.1M |