Income Breakdown
| TV Revenue | $938K |
| TV Placement Bonus | $198K |
| Matchday Revenue | $34K |
| Sponsorship | $1K |
| Merchandising | $56K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $42K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $284K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$1.2M |
$1.5M |
$-283K |
$-9.6M |
| Sep 2029 |
$1.3M |
$1.9M |
$-591K |
$-9.3M |
| Aug 2029 |
$1.3M |
$1.8M |
$-429K |
$-8.7M |
| Jul 2029 |
$1.2M |
$1.8M |
$-523K |
$-8.3M |
| Jun 2029 |
$1.4M |
$1.7M |
$-283K |
$-7.8M |
| May 2029 |
$1.6M |
$2.8M |
$-1.2M |
$-7.5M |
| Apr 2029 |
$1.1M |
$1.7M |
$-556K |
$-6.3M |
| Mar 2029 |
$1.1M |
$1.1M |
$52K |
$-5.8M |
| Feb 2029 |
$1.1M |
$1.3M |
$-157K |
$-5.8M |
| Jan 2029 |
$1.1M |
$1.1M |
$64K |
$-5.7M |
| Dec 2028 |
$1.3M |
$1.2M |
$16K |
$-5.7M |
| Nov 2028 |
$1.2M |
$1.1M |
$112K |
$-5.7M |