Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $90K |
| Matchday Revenue | $72K |
| Sponsorship | $38K |
| Merchandising | $217K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $13K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $12K |
| Facility Maintenance | $586K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$3.1M |
$2.6M |
$596K |
$45.3M |
| Aug 2029 |
$3.3M |
$1.6M |
$1.7M |
$47.3M |
| Jul 2029 |
$3.3M |
$2.3M |
$1.0M |
$45.6M |
| Jun 2029 |
$3.3M |
$1.8M |
$1.6M |
$44.5M |
| May 2029 |
$3.9M |
$2.3M |
$1.6M |
$42.9M |
| Apr 2029 |
$4.1M |
$2.1M |
$2.0M |
$41.3M |
| Mar 2029 |
$3.9M |
$2.3M |
$1.6M |
$39.3M |
| Feb 2029 |
$5.0M |
$2.0M |
$3.0M |
$37.8M |
| Jan 2029 |
$4.0M |
$1.5M |
$2.4M |
$34.8M |
| Dec 2028 |
$3.5M |
$1.7M |
$1.8M |
$32.4M |
| Nov 2028 |
$3.5M |
$1.6M |
$2.0M |
$30.5M |
| Oct 2028 |
$3.6M |
$2.6M |
$1.0M |
$28.6M |