Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $599K |
| Matchday Revenue | $0 |
| Sponsorship | $108K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $33K |
| Transfer Amortization | $184K |
| Debt Interest | $21K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$4.4M |
$4.0M |
$329K |
$-4.5M |
| Aug 2029 |
$4.2M |
$5.6M |
$-1.4M |
$-5.0M |
| Jul 2029 |
$4.4M |
$4.1M |
$283K |
$-3.8M |
| Jun 2029 |
$6.3M |
$4.5M |
$1.8M |
$-4.3M |
| May 2029 |
$4.0M |
$4.0M |
$67K |
$-6.2M |
| Apr 2029 |
$4.2M |
$5.7M |
$-1.5M |
$-6.5M |
| Mar 2029 |
$4.5M |
$5.8M |
$-1.2M |
$-5.2M |
| Feb 2029 |
$5.7M |
$5.1M |
$569K |
$-4.1M |
| Jan 2029 |
$4.1M |
$5.7M |
$-1.6M |
$-4.8M |
| Dec 2028 |
$4.2M |
$4.9M |
$-719K |
$-3.4M |
| Nov 2028 |
$4.0M |
$5.1M |
$-1.1M |
$-2.9M |
| Oct 2028 |
$4.3M |
$7.2M |
$-2.9M |
$-1.9M |