Income Breakdown
| TV Revenue | $241K |
| TV Placement Bonus | $26K |
| Matchday Revenue | $113K |
| Sponsorship | $98K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $15K |
| Transfer Amortization | $1K |
| Debt Interest | $8K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $350K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$1.5M |
$1.7M |
$-226K |
$-2.1M |
| Nov 2029 |
$1.6M |
$1.7M |
$-154K |
$-1.8M |
| Oct 2029 |
$1.4M |
$1.9M |
$-427K |
$-1.7M |
| Sep 2029 |
$1.5M |
$1.7M |
$-166K |
$-1.2M |
| Aug 2029 |
$6.3M |
$1.4M |
$4.9M |
$-1.1M |
| Jul 2029 |
$1.5M |
$1.4M |
$32K |
$-6.0M |
| Jun 2029 |
$1.7M |
$1.5M |
$251K |
$-6.0M |
| May 2029 |
$1.6M |
$2.5M |
$-888K |
$-6.3M |
| Apr 2029 |
$1.5M |
$1.8M |
$-236K |
$-5.4M |
| Mar 2029 |
$1.5M |
$1.9M |
$-340K |
$-5.2M |
| Feb 2029 |
$2.0M |
$2.1M |
$-90K |
$-4.8M |
| Jan 2029 |
$1.5M |
$1.8M |
$-325K |
$-4.7M |