Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $280K |
| Matchday Revenue | $17K |
| Sponsorship | $45K |
| Merchandising | $362K |
| Domestic Cup Prize | $263K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $15K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $711K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$4.4M |
$3.1M |
$1.3M |
$40.3M |
| Aug 2029 |
$4.4M |
$3.2M |
$1.2M |
$39.0M |
| Jul 2029 |
$4.4M |
$3.1M |
$1.2M |
$51.4M |
| Jun 2029 |
$5.4M |
$2.6M |
$2.8M |
$50.1M |
| May 2029 |
$4.3M |
$3.9M |
$358K |
$47.4M |
| Apr 2029 |
$4.4M |
$2.7M |
$1.7M |
$47.0M |
| Mar 2029 |
$4.4M |
$2.7M |
$1.7M |
$45.2M |
| Feb 2029 |
$4.7M |
$3.4M |
$1.3M |
$43.6M |
| Jan 2029 |
$5.1M |
$2.9M |
$2.1M |
$42.3M |
| Dec 2028 |
$4.8M |
$3.0M |
$1.8M |
$40.1M |
| Nov 2028 |
$4.8M |
$3.0M |
$1.8M |
$38.3M |
| Oct 2028 |
$5.4M |
$3.3M |
$2.2M |
$36.5M |