Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $17K |
| Sponsorship | $41K |
| Merchandising | $263K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $794K |
| Staff Wages | $36K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $760K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$4.7M |
$1.6M |
$3.1M |
$41.4M |
| Aug 2029 |
$4.4M |
$1.7M |
$2.7M |
$38.4M |
| Jul 2029 |
$4.6M |
$2.1M |
$2.5M |
$35.7M |
| Jun 2029 |
$5.0M |
$1.6M |
$3.4M |
$33.2M |
| May 2029 |
$4.3M |
$2.0M |
$2.3M |
$29.8M |
| Apr 2029 |
$4.1M |
$1.7M |
$2.4M |
$27.5M |
| Mar 2029 |
$3.8M |
$1.6M |
$2.2M |
$25.1M |
| Feb 2029 |
$4.7M |
$1.7M |
$3.1M |
$22.9M |
| Jan 2029 |
$4.4M |
$1.4M |
$3.0M |
$46.1M |
| Dec 2028 |
$3.9M |
$1.3M |
$2.6M |
$43.1M |
| Nov 2028 |
$4.0M |
$1.3M |
$2.6M |
$40.5M |
| Oct 2028 |
$3.9M |
$1.8M |
$2.1M |
$37.9M |