Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $666K |
| Matchday Revenue | $65K |
| Sponsorship | $43K |
| Merchandising | $821K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $162K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $35K |
| Transfer Amortization | $119K |
| Debt Interest | $0 |
| Loan Fees (Out) | $77K |
| Facility Maintenance | $859K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$4.2M |
$4.6M |
$-320K |
$13.6M |
| Aug 2029 |
$4.2M |
$4.0M |
$179K |
$14.0M |
| Jul 2029 |
$4.1M |
$4.3M |
$-185K |
$15.5M |
| Jun 2029 |
$4.1M |
$3.7M |
$463K |
$15.6M |
| May 2029 |
$4.8M |
$5.1M |
$-294K |
$15.1M |
| Apr 2029 |
$4.6M |
$4.2M |
$393K |
$41.2M |
| Mar 2029 |
$10.7M |
$3.5M |
$7.1M |
$42.9M |
| Feb 2029 |
$4.4M |
$3.7M |
$717K |
$35.9M |
| Jan 2029 |
$4.6M |
$3.2M |
$1.4M |
$35.2M |
| Dec 2028 |
$6.7M |
$3.9M |
$2.8M |
$33.7M |
| Nov 2028 |
$4.4M |
$3.8M |
$679K |
$30.9M |
| Oct 2028 |
$4.4M |
$4.1M |
$297K |
$30.2M |