Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $528K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $110K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $380K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$1.6M |
$1.5M |
$189K |
$8.8M |
| Aug 2029 |
$1.6M |
$1.2M |
$397K |
$8.6M |
| Jul 2029 |
$1.8M |
$1.3M |
$435K |
$8.2M |
| Jun 2029 |
$1.6M |
$1.2M |
$402K |
$7.8M |
| May 2029 |
$2.0M |
$1.9M |
$113K |
$7.4M |
| Apr 2029 |
$1.6M |
$1.6M |
$5K |
$7.3M |
| Mar 2029 |
$1.7M |
$2.8M |
$-1.1M |
$7.3M |
| Feb 2029 |
$1.8M |
$1.9M |
$-141K |
$8.3M |
| Jan 2029 |
$1.5M |
$1.7M |
$-151K |
$8.5M |
| Dec 2028 |
$1.2M |
$1.6M |
$-406K |
$8.6M |
| Nov 2028 |
$1.7M |
$1.6M |
$38K |
$9.0M |
| Oct 2028 |
$1.5M |
$1.8M |
$-291K |
$9.0M |