Income Breakdown
| TV Revenue | $761K |
| TV Placement Bonus | $49K |
| Matchday Revenue | $0 |
| Sponsorship | $91K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $547K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $21K |
| Transfer Amortization | $33K |
| Debt Interest | $5K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $589K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$3.2M |
$2.3M |
$884K |
$-600K |
| Aug 2029 |
$2.2M |
$2.2M |
$23K |
$-1.5M |
| Jul 2029 |
$2.3M |
$2.6M |
$-347K |
$-1.6M |
| Jun 2029 |
$2.8M |
$3.1M |
$-349K |
$-1.2M |
| May 2029 |
$2.8M |
$4.6M |
$-1.8M |
$-921K |
| Apr 2029 |
$2.8M |
$3.5M |
$-673K |
$882K |
| Mar 2029 |
$2.9M |
$3.0M |
$-122K |
$1.5M |
| Feb 2029 |
$3.0M |
$2.7M |
$274K |
$1.6M |
| Jan 2029 |
$2.9M |
$2.8M |
$144K |
$1.6M |
| Dec 2028 |
$2.8M |
$2.6M |
$213K |
$1.5M |
| Nov 2028 |
$2.9M |
$2.6M |
$383K |
$1.2M |
| Oct 2028 |
$3.1M |
$5.6M |
$-2.5M |
$825K |