Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $615K |
| Matchday Revenue | $0 |
| Sponsorship | $57K |
| Merchandising | $383K |
| Domestic Cup Prize | $230K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $11K |
| Transfer Amortization | $87K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $725K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$4.3M |
$3.1M |
$1.3M |
$52.3M |
| Aug 2029 |
$4.4M |
$3.3M |
$1.1M |
$51.0M |
| Jul 2029 |
$4.5M |
$2.5M |
$2.0M |
$65.7M |
| Jun 2029 |
$6.1M |
$2.0M |
$4.0M |
$65.1M |
| May 2029 |
$4.4M |
$2.7M |
$1.7M |
$61.0M |
| Apr 2029 |
$4.4M |
$2.3M |
$2.1M |
$59.3M |
| Mar 2029 |
$4.6M |
$2.3M |
$2.3M |
$57.1M |
| Feb 2029 |
$4.4M |
$2.4M |
$2.0M |
$54.8M |
| Jan 2029 |
$4.5M |
$2.3M |
$2.2M |
$52.7M |
| Dec 2028 |
$3.9M |
$2.2M |
$1.6M |
$50.4M |
| Nov 2028 |
$3.8M |
$2.4M |
$1.3M |
$48.7M |
| Oct 2028 |
$3.7M |
$3.3M |
$405K |
$47.3M |