Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $0 |
| Sponsorship | $42K |
| Merchandising | $308K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $870K |
| Staff Wages | $34K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $647K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$4.2M |
$1.6M |
$2.7M |
$92.6M |
| Sep 2029 |
$4.0M |
$1.4M |
$2.6M |
$96.0M |
| Aug 2029 |
$3.9M |
$1.4M |
$2.6M |
$94.3M |
| Jul 2029 |
$4.7M |
$1.6M |
$3.2M |
$92.4M |
| Jun 2029 |
$4.0M |
$1.4M |
$2.7M |
$89.9M |
| May 2029 |
$4.0M |
$1.5M |
$2.6M |
$87.8M |
| Apr 2029 |
$4.1M |
$1.4M |
$2.7M |
$85.7M |
| Mar 2029 |
$4.1M |
$1.5M |
$2.5M |
$83.3M |
| Feb 2029 |
$4.0M |
$1.4M |
$2.6M |
$81.3M |
| Jan 2029 |
$4.5M |
$1.5M |
$3.0M |
$79.1M |
| Dec 2028 |
$3.7M |
$1.5M |
$2.3M |
$76.4M |
| Nov 2028 |
$3.9M |
$1.4M |
$2.5M |
$74.3M |