Income Breakdown
| TV Revenue | $710K |
| TV Placement Bonus | $42K |
| Matchday Revenue | $864 |
| Sponsorship | $0 |
| Merchandising | $17K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $753K |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $165K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$769K |
$929K |
$-160K |
$5.3M |
| Nov 2029 |
$718K |
$862K |
$-144K |
$5.5M |
| Oct 2029 |
$870K |
$1.1M |
$-211K |
$5.6M |
| Sep 2029 |
$775K |
$829K |
$-54K |
$5.8M |
| Aug 2029 |
$776K |
$572K |
$204K |
$5.9M |
| Jul 2029 |
$777K |
$721K |
$55K |
$5.7M |
| Jun 2029 |
$773K |
$562K |
$211K |
$5.6M |
| May 2029 |
$826K |
$651K |
$175K |
$5.4M |
| Apr 2029 |
$782K |
$573K |
$208K |
$5.2M |
| Mar 2029 |
$772K |
$603K |
$168K |
$5.0M |
| Feb 2029 |
$760K |
$856K |
$-96K |
$4.8M |
| Jan 2029 |
$792K |
$922K |
$-130K |
$4.9M |