Income Breakdown
| TV Revenue | $713K |
| TV Placement Bonus | $53K |
| Matchday Revenue | $0 |
| Sponsorship | $10K |
| Merchandising | $43K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $476K |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $185K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$819K |
$670K |
$149K |
$2.5M |
| Nov 2029 |
$946K |
$648K |
$298K |
$2.4M |
| Oct 2029 |
$893K |
$838K |
$55K |
$2.1M |
| Sep 2029 |
$865K |
$908K |
$-43K |
$2.0M |
| Aug 2029 |
$960K |
$802K |
$159K |
$2.1M |
| Jul 2029 |
$844K |
$1.1M |
$-218K |
$1.9M |
| Jun 2029 |
$875K |
$836K |
$39K |
$2.1M |
| May 2029 |
$913K |
$1.0M |
$-104K |
$2.1M |
| Apr 2029 |
$849K |
$834K |
$15K |
$2.2M |
| Mar 2029 |
$911K |
$786K |
$125K |
$2.2M |
| Feb 2029 |
$794K |
$820K |
$-25K |
$2.1M |
| Jan 2029 |
$857K |
$653K |
$204K |
$2.1M |