Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $321K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $64K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $178K |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $326K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$1.4M |
$516K |
$883K |
$3.7M |
| Sep 2029 |
$1.4M |
$519K |
$907K |
$2.8M |
| Aug 2029 |
$1.4M |
$521K |
$915K |
$1.9M |
| Jul 2029 |
$1.4M |
$629K |
$792K |
$986K |
| Jun 2029 |
$1.4M |
$634K |
$806K |
$194K |
| May 2029 |
$1.4M |
$544K |
$879K |
$-613K |
| Apr 2029 |
$1.3M |
$509K |
$803K |
$-1.5M |
| Mar 2029 |
$1.3M |
$506K |
$789K |
$14.3M |
| Feb 2029 |
$1.3M |
$545K |
$779K |
$13.5M |
| Jan 2029 |
$1.4M |
$515K |
$890K |
$12.7M |
| Dec 2028 |
$1.5M |
$515K |
$939K |
$11.9M |
| Nov 2028 |
$1.4M |
$516K |
$844K |
$10.9M |