Income Breakdown
| TV Revenue | $499K |
| TV Placement Bonus | $57K |
| Matchday Revenue | $0 |
| Sponsorship | $6K |
| Merchandising | $245K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $43K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $282K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$806K |
$1.3M |
$-539K |
$-9.5M |
| Sep 2029 |
$811K |
$1.1M |
$-333K |
$-8.9M |
| Aug 2029 |
$823K |
$1.9M |
$-1.1M |
$-8.6M |
| Jul 2029 |
$850K |
$1.6M |
$-757K |
$-7.6M |
| Jun 2029 |
$814K |
$1.7M |
$-838K |
$-6.8M |
| May 2029 |
$779K |
$2.4M |
$-1.6M |
$-6.0M |
| Apr 2029 |
$811K |
$1.8M |
$-942K |
$-4.4M |
| Mar 2029 |
$797K |
$1.5M |
$-745K |
$-3.4M |
| Feb 2029 |
$1.0M |
$1.5M |
$-463K |
$-2.7M |
| Jan 2029 |
$1.9M |
$1.2M |
$640K |
$-2.2M |
| Dec 2028 |
$1.0M |
$1.3M |
$-250K |
$-2.8M |
| Nov 2028 |
$1.0M |
$1.1M |
$-98K |
$-2.6M |