Income Breakdown
| TV Revenue | $939K |
| TV Placement Bonus | $327K |
| Matchday Revenue | $0 |
| Sponsorship | $9K |
| Merchandising | $79K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $214K |
| Staff Wages | $20K |
| Transfer Amortization | $333 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $265K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$1.4M |
$499K |
$854K |
$26.9M |
| Sep 2029 |
$1.3M |
$538K |
$805K |
$26.1M |
| Aug 2029 |
$1.3M |
$525K |
$811K |
$25.3M |
| Jul 2029 |
$1.5M |
$893K |
$605K |
$24.5M |
| Jun 2029 |
$1.2M |
$657K |
$558K |
$23.9M |
| May 2029 |
$1.2M |
$774K |
$456K |
$23.3M |
| Apr 2029 |
$1.0M |
$671K |
$374K |
$22.9M |
| Mar 2029 |
$1.4M |
$514K |
$859K |
$24.3M |
| Feb 2029 |
$1.4M |
$501K |
$892K |
$23.5M |
| Jan 2029 |
$1.5M |
$485K |
$1.0M |
$22.6M |
| Dec 2028 |
$1.5M |
$503K |
$1.0M |
$21.6M |
| Nov 2028 |
$1.4M |
$503K |
$903K |
$20.5M |