Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $700K |
| Matchday Revenue | $0 |
| Sponsorship | $26K |
| Merchandising | $371K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $10K |
| Transfer Amortization | $895 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $577K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$3.6M |
$1.8M |
$1.7M |
$49.7M |
| Sep 2029 |
$4.4M |
$1.3M |
$3.1M |
$72.3M |
| Aug 2029 |
$4.3M |
$1.3M |
$3.1M |
$69.2M |
| Jul 2029 |
$5.3M |
$1.2M |
$4.1M |
$66.1M |
| Jun 2029 |
$4.2M |
$1.2M |
$3.0M |
$62.0M |
| May 2029 |
$4.2M |
$1.4M |
$2.8M |
$59.0M |
| Apr 2029 |
$4.2M |
$1.2M |
$3.0M |
$56.2M |
| Mar 2029 |
$4.1M |
$1.4M |
$2.7M |
$53.2M |
| Feb 2029 |
$4.1M |
$1.5M |
$2.6M |
$50.4M |
| Jan 2029 |
$4.5M |
$1.5M |
$3.0M |
$47.9M |
| Dec 2028 |
$4.2M |
$1.4M |
$2.8M |
$44.9M |
| Nov 2028 |
$4.2M |
$1.4M |
$2.8M |
$42.1M |