Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $840K |
| Matchday Revenue | $11K |
| Sponsorship | $35K |
| Merchandising | $457K |
| Domestic Cup Prize | $0 |
| Continental Prize | $700K |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $693K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$3.9M |
$2.6M |
$1.3M |
$29.1M |
| Sep 2029 |
$6.2M |
$2.5M |
$3.7M |
$27.8M |
| Aug 2029 |
$3.1M |
$1.9M |
$1.1M |
$24.1M |
| Jul 2029 |
$3.0M |
$2.4M |
$624K |
$23.0M |
| Jun 2029 |
$3.7M |
$1.9M |
$1.7M |
$22.4M |
| May 2029 |
$3.0M |
$2.0M |
$1.1M |
$20.6M |
| Apr 2029 |
$3.0M |
$1.8M |
$1.2M |
$19.6M |
| Mar 2029 |
$3.1M |
$3.0M |
$32K |
$18.3M |
| Feb 2029 |
$3.2M |
$2.9M |
$284K |
$18.3M |
| Jan 2029 |
$2.9M |
$2.2M |
$704K |
$18.0M |
| Dec 2028 |
$3.3M |
$2.5M |
$786K |
$17.3M |
| Nov 2028 |
$3.2M |
$2.3M |
$896K |
$16.5M |