Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $899K |
| Matchday Revenue | $0 |
| Sponsorship | $38K |
| Merchandising | $827K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.2M |
| Staff Wages | $16K |
| Transfer Amortization | $96K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $786K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$4.0M |
$6.0M |
$-2.0M |
$20.0M |
| Sep 2029 |
$3.9M |
$3.6M |
$282K |
$21.9M |
| Aug 2029 |
$3.9M |
$3.9M |
$38K |
$21.5M |
| Jul 2029 |
$4.6M |
$3.9M |
$723K |
$21.4M |
| Jun 2029 |
$3.9M |
$3.6M |
$340K |
$20.5M |
| May 2029 |
$4.4M |
$4.9M |
$-471K |
$20.1M |
| Apr 2029 |
$4.4M |
$5.5M |
$-1.0M |
$20.5M |
| Mar 2029 |
$4.5M |
$5.1M |
$-618K |
$21.4M |
| Feb 2029 |
$4.7M |
$5.8M |
$-1.1M |
$21.9M |
| Jan 2029 |
$4.9M |
$5.4M |
$-475K |
$23.0M |
| Dec 2028 |
$5.1M |
$4.9M |
$182K |
$23.3M |
| Nov 2028 |
$4.5M |
$4.9M |
$-352K |
$23.1M |