Income Breakdown
| TV Revenue | $483K |
| TV Placement Bonus | $228K |
| Matchday Revenue | $10K |
| Sponsorship | $53K |
| Merchandising | $520K |
| 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 | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $17K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $415K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$1.3M |
$1.8M |
$-464K |
$-4.0M |
| Nov 2029 |
$1.3M |
$1.5M |
$-230K |
$-3.6M |
| Oct 2029 |
$1.3M |
$1.6M |
$-285K |
$-3.3M |
| Sep 2029 |
$1.2M |
$2.1M |
$-880K |
$-3.0M |
| Aug 2029 |
$1.2M |
$1.4M |
$-237K |
$-2.2M |
| Jul 2029 |
$1.2M |
$1.1M |
$43K |
$-1.9M |
| Jun 2029 |
$1.7M |
$1.1M |
$631K |
$-2.0M |
| May 2029 |
$1.2M |
$1.7M |
$-464K |
$-2.6M |
| Apr 2029 |
$1.2M |
$1.1M |
$125K |
$-2.1M |
| Mar 2029 |
$1.2M |
$1.1M |
$120K |
$-2.3M |
| Feb 2029 |
$1.2M |
$1.6M |
$-435K |
$-2.4M |
| Jan 2029 |
$1.2M |
$1.1M |
$121K |
$-2.0M |