Income Breakdown
| TV Revenue | $239K |
| TV Placement Bonus | $49K |
| Matchday Revenue | $0 |
| Sponsorship | $92K |
| Merchandising | $846K |
| Domestic Cup Prize | $65K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $95K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $10K |
| Transfer Amortization | $5K |
| Debt Interest | $69K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $307K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$1.4M |
$1.8M |
$-433K |
$-15.4M |
| Sep 2029 |
$1.3M |
$1.8M |
$-434K |
$-15.0M |
| Aug 2029 |
$2.2M |
$1.3M |
$875K |
$-14.5M |
| Jul 2029 |
$1.6M |
$1.6M |
$-38K |
$-15.4M |
| Jun 2029 |
$1.2M |
$1.5M |
$-285K |
$-15.3M |
| May 2029 |
$1.2M |
$2.7M |
$-1.5M |
$-15.0M |
| Apr 2029 |
$1.2M |
$1.9M |
$-723K |
$-13.5M |
| Mar 2029 |
$1.2M |
$2.1M |
$-930K |
$-12.7M |
| Feb 2029 |
$1.2M |
$2.5M |
$-1.2M |
$-11.8M |
| Jan 2029 |
$1.3M |
$1.8M |
$-573K |
$-10.6M |
| Dec 2028 |
$1.2M |
$2.0M |
$-767K |
$-10.0M |
| Nov 2028 |
$1.2M |
$1.8M |
$-573K |
$-9.2M |