Income Breakdown
| TV Revenue | $765K |
| TV Placement Bonus | $216K |
| Matchday Revenue | $79K |
| Sponsorship | $84K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $19K |
| Transfer Amortization | $46K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $620K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$2.8M |
$3.1M |
$-274K |
$809K |
| Aug 2029 |
$2.6M |
$3.0M |
$-419K |
$1.1M |
| Jul 2029 |
$5.3M |
$2.8M |
$2.6M |
$1.4M |
| Jun 2029 |
$3.4M |
$3.5M |
$-110K |
$-1.2M |
| May 2029 |
$2.8M |
$3.3M |
$-451K |
$-1.1M |
| Apr 2029 |
$2.9M |
$3.8M |
$-856K |
$-696K |
| Mar 2029 |
$2.9M |
$3.8M |
$-940K |
$114K |
| Feb 2029 |
$6.1M |
$3.5M |
$2.6M |
$1.0M |
| Jan 2029 |
$3.0M |
$4.1M |
$-1.1M |
$-1.6M |
| Dec 2028 |
$2.9M |
$3.8M |
$-865K |
$-547K |
| Nov 2028 |
$3.0M |
$3.1M |
$-135K |
$272K |
| Oct 2028 |
$3.1M |
$8.2M |
$-5.1M |
$361K |