Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $48K |
| Sponsorship | $56K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $12K |
| Transfer Amortization | $14K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$6.5M |
$4.9M |
$1.6M |
$76.9M |
| Sep 2029 |
$6.4M |
$4.7M |
$1.7M |
$75.2M |
| Aug 2029 |
$5.8M |
$4.2M |
$1.6M |
$73.6M |
| Jul 2029 |
$5.8M |
$3.3M |
$2.5M |
$87.0M |
| Jun 2029 |
$8.2M |
$3.4M |
$4.8M |
$84.5M |
| May 2029 |
$5.8M |
$5.4M |
$401K |
$79.8M |
| Apr 2029 |
$5.8M |
$3.5M |
$2.3M |
$79.3M |
| Mar 2029 |
$5.8M |
$3.5M |
$2.3M |
$77.0M |
| Feb 2029 |
$6.2M |
$4.9M |
$1.3M |
$74.7M |
| Jan 2029 |
$6.4M |
$4.0M |
$2.4M |
$73.4M |
| Dec 2028 |
$5.9M |
$3.9M |
$2.0M |
$71.0M |
| Nov 2028 |
$6.1M |
$3.7M |
$2.3M |
$69.0M |