Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $283K |
| Matchday Revenue | $14K |
| Sponsorship | $17K |
| Merchandising | $308K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $12K |
| Transfer Amortization | $83K |
| Debt Interest | $71K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $466K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$1.7M |
$2.9M |
$-1.3M |
$-16.6M |
| Sep 2029 |
$1.8M |
$4.4M |
$-2.6M |
$-15.5M |
| Aug 2029 |
$1.8M |
$2.5M |
$-717K |
$-13.0M |
| Jul 2029 |
$1.8M |
$2.8M |
$-995K |
$-12.3M |
| Jun 2029 |
$2.4M |
$2.0M |
$389K |
$-11.4M |
| May 2029 |
$1.8M |
$3.5M |
$-1.7M |
$-11.9M |
| Apr 2029 |
$1.8M |
$2.0M |
$-151K |
$-10.3M |
| Mar 2029 |
$1.8M |
$1.9M |
$-112K |
$-10.2M |
| Feb 2029 |
$1.9M |
$2.6M |
$-688K |
$-10.2M |
| Jan 2029 |
$1.6M |
$2.4M |
$-830K |
$-9.6M |
| Dec 2028 |
$1.7M |
$3.2M |
$-1.5M |
$-8.8M |
| Nov 2028 |
$1.8M |
$2.8M |
$-1.0M |
$-7.4M |