Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $398K |
| Matchday Revenue | $0 |
| Sponsorship | $19K |
| Merchandising | $206K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $25K |
| Transfer Amortization | $41K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $546K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$3.0M |
$2.0M |
$1.1M |
$35.0M |
| Aug 2029 |
$3.0M |
$2.0M |
$980K |
$33.9M |
| Jul 2029 |
$3.2M |
$1.7M |
$1.5M |
$32.9M |
| Jun 2029 |
$3.0M |
$1.8M |
$1.2M |
$31.4M |
| May 2029 |
$3.1M |
$3.0M |
$160K |
$30.1M |
| Apr 2029 |
$3.2M |
$2.1M |
$1.0M |
$29.9M |
| Mar 2029 |
$3.2M |
$2.3M |
$894K |
$28.9M |
| Feb 2029 |
$3.4M |
$2.5M |
$922K |
$27.9M |
| Jan 2029 |
$3.4M |
$2.6M |
$847K |
$27.0M |
| Dec 2028 |
$3.3M |
$2.4M |
$888K |
$26.1M |
| Nov 2028 |
$3.0M |
$2.4M |
$619K |
$25.2M |
| Oct 2028 |
$3.4M |
$2.7M |
$667K |
$24.5M |