Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $418K |
| Matchday Revenue | $0 |
| Sponsorship | $9K |
| Merchandising | $142K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $538K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $327K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$1.8M |
$884K |
$867K |
$24.9M |
| Aug 2029 |
$1.8M |
$928K |
$870K |
$24.0M |
| Jul 2029 |
$1.8M |
$1.1M |
$694K |
$23.1M |
| Jun 2029 |
$1.7M |
$1.0M |
$732K |
$22.4M |
| May 2029 |
$1.8M |
$1.5M |
$345K |
$21.7M |
| Apr 2029 |
$1.5M |
$1.0M |
$488K |
$21.4M |
| Mar 2029 |
$1.7M |
$847K |
$850K |
$23.1M |
| Feb 2029 |
$1.7M |
$853K |
$826K |
$22.3M |
| Jan 2029 |
$1.8M |
$847K |
$955K |
$21.4M |
| Dec 2028 |
$1.9M |
$978K |
$897K |
$20.5M |
| Nov 2028 |
$1.7M |
$840K |
$831K |
$19.6M |
| Oct 2028 |
$1.7M |
$1.1M |
$554K |
$18.8M |