Income Breakdown
| TV Revenue | $968K |
| TV Placement Bonus | $202K |
| Matchday Revenue | $0 |
| Sponsorship | $7K |
| Merchandising | $78K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $739K |
| Staff Wages | $14K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $343K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$1.3M |
$1.1M |
$153K |
$1.3M |
| Sep 2029 |
$1.3M |
$1.1M |
$208K |
$1.1M |
| Aug 2029 |
$1.3M |
$1.1M |
$135K |
$888K |
| Jul 2029 |
$1.2M |
$2.6M |
$-1.4M |
$745K |
| Jun 2029 |
$1.4M |
$1.5M |
$-130K |
$2.1M |
| May 2029 |
$1.3M |
$1.6M |
$-365K |
$2.2M |
| Apr 2029 |
$1.5M |
$1.8M |
$-337K |
$2.6M |
| Mar 2029 |
$1.2M |
$1.1M |
$50K |
$2.9M |
| Feb 2029 |
$1.2M |
$1.4M |
$-207K |
$2.8M |
| Jan 2029 |
$1.2M |
$1.2M |
$40K |
$3.0M |
| Dec 2028 |
$1.3M |
$1.2M |
$155K |
$3.0M |
| Nov 2028 |
$1.2M |
$1.3M |
$-130K |
$2.8M |