Income Breakdown
| TV Revenue | $242K |
| TV Placement Bonus | $41K |
| Matchday Revenue | $31K |
| Sponsorship | $106K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $32K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $21K |
| Transfer Amortization | $5K |
| Debt Interest | $919 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $447K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$1.7M |
$1.9M |
$-249K |
$-404K |
| Nov 2029 |
$1.7M |
$1.7M |
$41K |
$-160K |
| Oct 2029 |
$1.8M |
$2.2M |
$-377K |
$-206K |
| Sep 2029 |
$1.7M |
$1.6M |
$84K |
$167K |
| Aug 2029 |
$1.7M |
$1.6M |
$105K |
$79K |
| Jul 2029 |
$1.7M |
$1.5M |
$192K |
$-31K |
| Jun 2029 |
$1.7M |
$1.6M |
$175K |
$-227K |
| May 2029 |
$1.8M |
$2.2M |
$-388K |
$-406K |
| Apr 2029 |
$1.8M |
$1.9M |
$-99K |
$-23K |
| Mar 2029 |
$1.8M |
$1.7M |
$61K |
$71K |
| Feb 2029 |
$1.7M |
$1.7M |
$68K |
$6K |
| Jan 2029 |
$1.7M |
$1.7M |
$2K |
$-67K |