Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $269K |
| Matchday Revenue | $0 |
| Sponsorship | $14K |
| Merchandising | $83K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $30K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $843K |
| Staff Wages | $22K |
| Transfer Amortization | $8K |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $368K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$1.6M |
$1.2M |
$351K |
$-424K |
| Nov 2029 |
$1.5M |
$1.2M |
$332K |
$-782K |
| Oct 2029 |
$1.5M |
$1.7M |
$-200K |
$-1.1M |
| Sep 2029 |
$1.5M |
$1.6M |
$-149K |
$-930K |
| Aug 2029 |
$1.5M |
$1.5M |
$6K |
$-788K |
| Jul 2029 |
$1.4M |
$1.6M |
$-193K |
$-802K |
| Jun 2029 |
$1.4M |
$1.6M |
$-233K |
$-616K |
| May 2029 |
$1.4M |
$1.9M |
$-458K |
$-391K |
| Apr 2029 |
$1.5M |
$1.6M |
$-86K |
$60K |
| Mar 2029 |
$1.3M |
$1.4M |
$-47K |
$138K |
| Feb 2029 |
$1.3M |
$2.0M |
$-704K |
$178K |
| Jan 2029 |
$1.3M |
$1.2M |
$183K |
$874K |