Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $948K |
| Matchday Revenue | $0 |
| Sponsorship | $35K |
| Merchandising | $876K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $10K |
| Transfer Amortization | $23K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $807K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$4.3M |
$3.2M |
$1.0M |
$6.6M |
| Sep 2029 |
$4.1M |
$2.6M |
$1.5M |
$35.5M |
| Aug 2029 |
$4.1M |
$2.5M |
$1.6M |
$34.0M |
| Jul 2029 |
$4.9M |
$2.6M |
$2.3M |
$32.8M |
| Jun 2029 |
$4.2M |
$2.4M |
$1.7M |
$30.5M |
| May 2029 |
$4.5M |
$4.1M |
$396K |
$28.8M |
| Apr 2029 |
$4.5M |
$2.8M |
$1.7M |
$28.4M |
| Mar 2029 |
$4.7M |
$3.4M |
$1.3M |
$26.7M |
| Feb 2029 |
$4.6M |
$2.9M |
$1.7M |
$25.4M |
| Jan 2029 |
$5.0M |
$2.9M |
$2.1M |
$23.7M |
| Dec 2028 |
$5.2M |
$2.9M |
$2.3M |
$21.6M |
| Nov 2028 |
$5.7M |
$2.9M |
$2.7M |
$19.3M |