Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $989K |
| Matchday Revenue | $0 |
| Sponsorship | $43K |
| Merchandising | $570K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $745K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$3.8M |
$2.2M |
$1.7M |
$21.3M |
| Sep 2029 |
$4.0M |
$2.0M |
$2.0M |
$79.1M |
| Aug 2029 |
$4.1M |
$2.0M |
$2.0M |
$77.0M |
| Jul 2029 |
$5.4M |
$1.9M |
$3.4M |
$75.0M |
| Jun 2029 |
$4.0M |
$1.9M |
$2.1M |
$71.6M |
| May 2029 |
$4.1M |
$2.5M |
$1.6M |
$69.5M |
| Apr 2029 |
$4.1M |
$2.3M |
$1.8M |
$67.9M |
| Mar 2029 |
$4.0M |
$2.0M |
$2.0M |
$66.1M |
| Feb 2029 |
$3.9M |
$2.0M |
$1.9M |
$64.1M |
| Jan 2029 |
$4.5M |
$1.9M |
$2.6M |
$62.2M |
| Dec 2028 |
$4.3M |
$1.9M |
$2.3M |
$59.7M |
| Nov 2028 |
$4.2M |
$1.9M |
$2.3M |
$57.3M |