Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $55K |
| Matchday Revenue | $5K |
| Sponsorship | $9K |
| Merchandising | $128K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $807K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $383K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$1.4M |
$1.2M |
$220K |
$11.6M |
| Aug 2029 |
$1.5M |
$1.2M |
$293K |
$11.3M |
| Jul 2029 |
$1.5M |
$1.3M |
$232K |
$11.1M |
| Jun 2029 |
$1.6M |
$1.9M |
$-370K |
$10.8M |
| May 2029 |
$1.6M |
$1.2M |
$305K |
$11.2M |
| Apr 2029 |
$1.5M |
$1.3M |
$263K |
$10.9M |
| Mar 2029 |
$1.7M |
$1.1M |
$620K |
$10.6M |
| Feb 2029 |
$1.8M |
$1.1M |
$668K |
$10.0M |
| Jan 2029 |
$1.8M |
$1.1M |
$732K |
$9.3M |
| Dec 2028 |
$2.2M |
$1.3M |
$907K |
$8.6M |
| Nov 2028 |
$1.9M |
$1.1M |
$747K |
$7.7M |
| Oct 2028 |
$2.0M |
$2.8M |
$-852K |
$6.9M |