Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $105K |
| Matchday Revenue | $6K |
| Sponsorship | $3K |
| Merchandising | $181K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $111K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $402K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$2.5M |
$2.9M |
$-470K |
$-25.4M |
| Nov 2029 |
$2.9M |
$3.4M |
$-580K |
$-24.9M |
| Oct 2029 |
$2.6M |
$3.5M |
$-966K |
$-24.4M |
| Sep 2029 |
$3.0M |
$3.5M |
$-456K |
$-23.4M |
| Aug 2029 |
$2.7M |
$1.8M |
$845K |
$-22.9M |
| Jul 2029 |
$3.2M |
$1.8M |
$1.4M |
$-23.8M |
| Jun 2029 |
$3.5M |
$1.8M |
$1.7M |
$-25.1M |
| May 2029 |
$2.7M |
$2.9M |
$-175K |
$-26.8M |
| Apr 2029 |
$2.7M |
$2.1M |
$611K |
$-26.6M |
| Mar 2029 |
$3.0M |
$2.2M |
$846K |
$-27.2M |
| Feb 2029 |
$2.9M |
$3.9M |
$-1.0M |
$-28.1M |
| Jan 2029 |
$3.2M |
$3.2M |
$-48K |
$-27.0M |