Income Breakdown
| TV Revenue | $765K |
| TV Placement Bonus | $185K |
| Matchday Revenue | $0 |
| Sponsorship | $13K |
| Merchandising | $285K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $21K |
| Transfer Amortization | $23K |
| Debt Interest | $162K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $438K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$1.2M |
$1.8M |
$-553K |
$-28.0M |
| Nov 2029 |
$1.5M |
$2.0M |
$-566K |
$-27.5M |
| Oct 2029 |
$1.5M |
$2.6M |
$-1.1M |
$-26.9M |
| Sep 2029 |
$1.6M |
$3.0M |
$-1.4M |
$-25.9M |
| Aug 2029 |
$1.6M |
$2.8M |
$-1.1M |
$-24.5M |
| Jul 2029 |
$1.6M |
$3.4M |
$-1.8M |
$-23.4M |
| Jun 2029 |
$1.6M |
$2.6M |
$-985K |
$-21.7M |
| May 2029 |
$1.6M |
$3.2M |
$-1.5M |
$-20.7M |
| Apr 2029 |
$1.6M |
$2.8M |
$-1.1M |
$-19.2M |
| Mar 2029 |
$1.6M |
$2.6M |
$-1.0M |
$-18.1M |
| Feb 2029 |
$1.3M |
$2.7M |
$-1.4M |
$-17.1M |
| Jan 2029 |
$1.4M |
$1.8M |
$-393K |
$-15.7M |