Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $890K |
| Matchday Revenue | $2K |
| Sponsorship | $53K |
| Merchandising | $508K |
| Domestic Cup Prize | $139K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $69K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $24K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $825K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$5.3M |
$4.3M |
$1.1M |
$68.1M |
| Aug 2029 |
$4.6M |
$2.8M |
$1.7M |
$67.0M |
| Jul 2029 |
$4.6M |
$2.9M |
$1.7M |
$73.7M |
| Jun 2029 |
$5.9M |
$3.0M |
$2.9M |
$72.0M |
| May 2029 |
$4.6M |
$2.9M |
$1.7M |
$69.0M |
| Apr 2029 |
$4.6M |
$3.1M |
$1.6M |
$67.3M |
| Mar 2029 |
$4.8M |
$3.1M |
$1.7M |
$65.7M |
| Feb 2029 |
$4.5M |
$3.1M |
$1.5M |
$64.1M |
| Jan 2029 |
$4.9M |
$3.1M |
$1.7M |
$62.6M |
| Dec 2028 |
$4.5M |
$2.9M |
$1.6M |
$60.9M |
| Nov 2028 |
$4.4M |
$2.7M |
$1.7M |
$59.2M |
| Oct 2028 |
$4.8M |
$5.1M |
$-317K |
$57.6M |