Income Breakdown
| TV Revenue | $747K |
| TV Placement Bonus | $236K |
| Matchday Revenue | $42K |
| Sponsorship | $12K |
| Merchandising | $205K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $18K |
| Transfer Amortization | $18K |
| Debt Interest | $56K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $383K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$1.2M |
$1.6M |
$-403K |
$-12.7M |
| Sep 2029 |
$1.3M |
$1.8M |
$-588K |
$-12.3M |
| Aug 2029 |
$1.3M |
$2.0M |
$-666K |
$-11.7M |
| Jul 2029 |
$1.3M |
$2.4M |
$-1.0M |
$-11.1M |
| Jun 2029 |
$1.3M |
$1.8M |
$-491K |
$-10.1M |
| May 2029 |
$1.3M |
$2.1M |
$-802K |
$-9.6M |
| Apr 2029 |
$1.3M |
$2.0M |
$-671K |
$-8.8M |
| Mar 2029 |
$1.1M |
$1.8M |
$-718K |
$-8.2M |
| Feb 2029 |
$1.3M |
$1.4M |
$-124K |
$-7.5M |
| Jan 2029 |
$1.4M |
$1.7M |
$-258K |
$-7.4M |
| Dec 2028 |
$1.3M |
$1.9M |
$-674K |
$-7.1M |
| Nov 2028 |
$1.3M |
$1.2M |
$75K |
$-6.5M |