Income Breakdown
| TV Revenue | $214K |
| TV Placement Bonus | $113K |
| Matchday Revenue | $0 |
| Sponsorship | $92K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $9K |
| Transfer Amortization | $13K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $548K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$2.7M |
$3.5M |
$-809K |
$455K |
| Aug 2029 |
$6.0M |
$2.4M |
$3.6M |
$1.4M |
| Jul 2029 |
$3.8M |
$2.6M |
$1.2M |
$-2.2M |
| Jun 2029 |
$2.5M |
$2.3M |
$226K |
$-3.4M |
| May 2029 |
$2.8M |
$3.5M |
$-778K |
$-3.6M |
| Apr 2029 |
$2.6M |
$3.2M |
$-602K |
$-2.9M |
| Mar 2029 |
$2.6M |
$2.9M |
$-251K |
$-2.3M |
| Feb 2029 |
$2.8M |
$4.0M |
$-1.2M |
$-2.0M |
| Jan 2029 |
$2.5M |
$2.7M |
$-152K |
$-817K |
| Dec 2028 |
$2.5M |
$2.8M |
$-278K |
$-679K |
| Nov 2028 |
$2.7M |
$2.7M |
$-49K |
$-414K |
| Oct 2028 |
$2.6M |
$3.1M |
$-540K |
$-379K |