Income Breakdown
| TV Revenue | $758K |
| TV Placement Bonus | $351K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $36K |
| Domestic Cup Prize | $61K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $225K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$1.2M |
$1.5M |
$-248K |
$5.5M |
| Sep 2029 |
$1.2M |
$1.1M |
$40K |
$5.8M |
| Aug 2029 |
$1.1M |
$978K |
$162K |
$5.7M |
| Jul 2029 |
$1.2M |
$951K |
$212K |
$5.6M |
| Jun 2029 |
$1.2M |
$914K |
$251K |
$5.4M |
| May 2029 |
$1.3M |
$2.3M |
$-974K |
$5.1M |
| Apr 2029 |
$1.2M |
$924K |
$256K |
$6.1M |
| Mar 2029 |
$1.2M |
$934K |
$232K |
$5.8M |
| Feb 2029 |
$1.1M |
$1.1M |
$-24K |
$5.6M |
| Jan 2029 |
$1.1M |
$1.1M |
$43K |
$5.6M |
| Dec 2028 |
$1.0M |
$998K |
$43K |
$5.6M |
| Nov 2028 |
$1.1M |
$1.0M |
$69K |
$5.5M |