Income Breakdown
| TV Revenue | $772K |
| TV Placement Bonus | $394K |
| Matchday Revenue | $447K |
| Sponsorship | $11K |
| Merchandising | $402K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $18K |
| Transfer Amortization | $10K |
| Debt Interest | $36K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $547K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$2.0M |
$2.4M |
$-340K |
$-8.3M |
| Sep 2029 |
$2.5M |
$3.1M |
$-663K |
$-8.0M |
| Aug 2029 |
$2.3M |
$2.5M |
$-202K |
$-7.3M |
| Jul 2029 |
$2.4M |
$2.9M |
$-499K |
$-7.1M |
| Jun 2029 |
$2.1M |
$2.5M |
$-429K |
$-6.6M |
| May 2029 |
$1.9M |
$2.4M |
$-530K |
$-6.2M |
| Apr 2029 |
$2.1M |
$2.6M |
$-515K |
$-5.7M |
| Mar 2029 |
$1.6M |
$2.3M |
$-737K |
$-5.2M |
| Feb 2029 |
$1.8M |
$3.1M |
$-1.3M |
$-4.4M |
| Jan 2029 |
$2.2M |
$1.7M |
$435K |
$-3.2M |
| Dec 2028 |
$1.7M |
$1.7M |
$32K |
$-3.6M |
| Nov 2028 |
$2.1M |
$1.7M |
$443K |
$-3.7M |