Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $79K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $408K |
| Staff Wages | $10K |
| Transfer Amortization | $26K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $441K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$2.0M |
$885K |
$1.1M |
$20.8M |
| Nov 2029 |
$2.1M |
$891K |
$1.2M |
$19.7M |
| Oct 2029 |
$2.2M |
$1.2M |
$1.1M |
$18.5M |
| Sep 2029 |
$2.1M |
$1.1M |
$964K |
$17.4M |
| Aug 2029 |
$2.0M |
$1.4M |
$662K |
$16.4M |
| Jul 2029 |
$2.0M |
$1.2M |
$850K |
$15.7M |
| Jun 2029 |
$2.1M |
$1.0M |
$1.0M |
$14.8M |
| May 2029 |
$2.0M |
$1.3M |
$729K |
$13.8M |
| Apr 2029 |
$2.1M |
$964K |
$1.1M |
$13.0M |
| Mar 2029 |
$2.1M |
$1.0M |
$1.0M |
$11.9M |
| Feb 2029 |
$2.1M |
$1.0M |
$1.1M |
$10.8M |
| Jan 2029 |
$2.1M |
$913K |
$1.2M |
$9.7M |