Income Breakdown
| TV Revenue | $295K |
| TV Placement Bonus | $58K |
| Matchday Revenue | $31K |
| Sponsorship | $35K |
| Merchandising | $653K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $17K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $66K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $456K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$1.1M |
$1.7M |
$-601K |
$-14.5M |
| Sep 2029 |
$1.1M |
$2.0M |
$-941K |
$-13.9M |
| Aug 2029 |
$1.2M |
$1.6M |
$-452K |
$-13.0M |
| Jul 2029 |
$1.3M |
$2.0M |
$-705K |
$-12.5M |
| Jun 2029 |
$1.3M |
$1.7M |
$-453K |
$-11.8M |
| May 2029 |
$1.1M |
$3.2M |
$-2.1M |
$-11.4M |
| Apr 2029 |
$4.1M |
$1.7M |
$2.4M |
$-9.2M |
| Mar 2029 |
$1.3M |
$1.7M |
$-405K |
$-11.6M |
| Feb 2029 |
$1.1M |
$1.9M |
$-818K |
$-11.2M |
| Jan 2029 |
$1.1M |
$1.7M |
$-561K |
$-10.4M |
| Dec 2028 |
$1.4M |
$2.1M |
$-639K |
$-9.8M |
| Nov 2028 |
$1.2M |
$1.9M |
$-754K |
$-9.2M |