Income Breakdown
| TV Revenue | $432K |
| TV Placement Bonus | $108K |
| Matchday Revenue | $8K |
| Sponsorship | $26K |
| Merchandising | $237K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $43K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $15K |
| Transfer Amortization | $19K |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $287K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$1.2M |
$1.9M |
$-738K |
$-1.4M |
| Sep 2029 |
$2.2M |
$1.4M |
$741K |
$-662K |
| Aug 2029 |
$825K |
$1.1M |
$-232K |
$-1.4M |
| Jul 2029 |
$1.2M |
$931K |
$298K |
$-1.2M |
| Jun 2029 |
$1.0M |
$1.2M |
$-134K |
$-1.5M |
| May 2029 |
$842K |
$1.2M |
$-361K |
$-1.4M |
| Apr 2029 |
$887K |
$1.1M |
$-263K |
$-1.1M |
| Mar 2029 |
$993K |
$1.2M |
$-236K |
$-822K |
| Feb 2029 |
$1.2M |
$1.2M |
$23K |
$-605K |
| Jan 2029 |
$923K |
$1.3M |
$-342K |
$-646K |
| Dec 2028 |
$849K |
$1.1M |
$-277K |
$-323K |
| Nov 2028 |
$815K |
$1.1M |
$-311K |
$-65K |