Income Breakdown
| TV Revenue | $960K |
| TV Placement Bonus | $157K |
| Matchday Revenue | $7K |
| Sponsorship | $15K |
| Merchandising | $241K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
| Owner Investment | $944K |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $15K |
| Transfer Amortization | $24K |
| Debt Interest | $222K |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $436K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$1.4M |
$3.5M |
$-2.1M |
$-35.1M |
| Sep 2029 |
$1.5M |
$2.9M |
$-1.4M |
$-33.9M |
| Aug 2029 |
$1.5M |
$2.0M |
$-550K |
$-33.4M |
| Jul 2029 |
$1.5M |
$2.7M |
$-1.2M |
$-33.6M |
| Jun 2029 |
$1.8M |
$2.3M |
$-488K |
$-33.1M |
| May 2029 |
$1.5M |
$4.0M |
$-2.5M |
$-33.4M |
| Apr 2029 |
$1.5M |
$2.1M |
$-577K |
$-31.6M |
| Mar 2029 |
$1.5M |
$2.2M |
$-703K |
$-31.4M |
| Feb 2029 |
$1.6M |
$2.6M |
$-992K |
$-31.3M |
| Jan 2029 |
$1.5M |
$2.8M |
$-1.3M |
$-30.9M |
| Dec 2028 |
$1.4M |
$3.0M |
$-1.6M |
$-29.9M |
| Nov 2028 |
$1.4M |
$2.8M |
$-1.4M |
$-28.4M |