Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $6K |
| Sponsorship | $20K |
| Merchandising | $196K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $27K |
| Transfer Amortization | $15K |
| Debt Interest | $18K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $407K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$1.6M |
$2.4M |
$-722K |
$-4.7M |
| Nov 2029 |
$1.7M |
$2.3M |
$-627K |
$-4.0M |
| Oct 2029 |
$1.7M |
$2.9M |
$-1.2M |
$-3.4M |
| Sep 2029 |
$1.8M |
$2.0M |
$-180K |
$-2.2M |
| Aug 2029 |
$1.8M |
$1.6M |
$216K |
$-2.0M |
| Jul 2029 |
$1.8M |
$2.0M |
$-135K |
$-2.3M |
| Jun 2029 |
$2.2M |
$1.9M |
$261K |
$-2.2M |
| May 2029 |
$1.8M |
$2.0M |
$-179K |
$-2.4M |
| Apr 2029 |
$1.8M |
$2.1M |
$-239K |
$-2.3M |
| Mar 2029 |
$1.9M |
$2.3M |
$-383K |
$-2.0M |
| Feb 2029 |
$1.9M |
$2.6M |
$-673K |
$-1.7M |
| Jan 2029 |
$1.9M |
$2.3M |
$-447K |
$-1.0M |