Income Breakdown
| TV Revenue | $614K |
| TV Placement Bonus | $236K |
| Matchday Revenue | $0 |
| Sponsorship | $88K |
| Merchandising | $316K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $760K |
| Staff Wages | $8K |
| Transfer Amortization | $6K |
| Debt Interest | $12K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $260K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$1.3M |
$1.0M |
$208K |
$-2.7M |
| Oct 2029 |
$1.3M |
$1.8M |
$-575K |
$-2.9M |
| Sep 2029 |
$1.4M |
$1.2M |
$191K |
$-2.3M |
| Aug 2029 |
$1.3M |
$1.5M |
$-214K |
$-2.5M |
| Jul 2029 |
$1.2M |
$1.5M |
$-329K |
$-2.3M |
| Jun 2029 |
$1.2M |
$1.5M |
$-248K |
$-2.0M |
| May 2029 |
$1.2M |
$1.8M |
$-561K |
$-1.8M |
| Apr 2029 |
$1.2M |
$1.5M |
$-320K |
$-1.2M |
| Mar 2029 |
$1.1M |
$1.2M |
$-101K |
$-899K |
| Feb 2029 |
$1.1M |
$1.1M |
$2K |
$-804K |
| Jan 2029 |
$1.5M |
$1.1M |
$413K |
$-811K |
| Dec 2028 |
$1.2M |
$1.1M |
$49K |
$-1.2M |