Income Breakdown
| TV Revenue | $462K |
| TV Placement Bonus | $68K |
| Matchday Revenue | $98K |
| Sponsorship | $4K |
| Merchandising | $238K |
| 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 | $7K |
| Transfer Amortization | $35K |
| Debt Interest | $61K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $272K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$872K |
$1.7M |
$-842K |
$-13.8M |
| Nov 2029 |
$954K |
$1.6M |
$-673K |
$-13.0M |
| Oct 2029 |
$968K |
$1.9M |
$-899K |
$-12.4M |
| Sep 2029 |
$836K |
$1.7M |
$-885K |
$-11.5M |
| Aug 2029 |
$4.6M |
$1.6M |
$3.1M |
$-10.7M |
| Jul 2029 |
$1.7M |
$1.6M |
$106K |
$-13.8M |
| Jun 2029 |
$945K |
$1.4M |
$-443K |
$-13.9M |
| May 2029 |
$973K |
$1.8M |
$-835K |
$-13.5M |
| Apr 2029 |
$981K |
$1.2M |
$-264K |
$-12.7M |
| Mar 2029 |
$958K |
$1.5M |
$-555K |
$-12.5M |
| Feb 2029 |
$1.1M |
$1.6M |
$-485K |
$-11.9M |
| Jan 2029 |
$1.2M |
$1.6M |
$-423K |
$-11.5M |