Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $43K |
| Matchday Revenue | $34K |
| Sponsorship | $1K |
| Merchandising | $51K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $565K |
| Staff Wages | $8K |
| Transfer Amortization | $875 |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $272K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$1.1M |
$855K |
$294K |
$-2.2M |
| Oct 2029 |
$1.1M |
$1.2M |
$-79K |
$-2.5M |
| Sep 2029 |
$1.1M |
$1.5M |
$-381K |
$-2.4M |
| Aug 2029 |
$1.3M |
$1.2M |
$65K |
$-2.0M |
| Jul 2029 |
$1.2M |
$1.5M |
$-239K |
$-2.1M |
| Jun 2029 |
$1.3M |
$1.3M |
$25K |
$-1.8M |
| May 2029 |
$1.4M |
$2.1M |
$-757K |
$-1.9M |
| Apr 2029 |
$1.2M |
$1.3M |
$-69K |
$-1.1M |
| Mar 2029 |
$1.3M |
$893K |
$409K |
$-1.0M |
| Feb 2029 |
$1.4M |
$1.6M |
$-227K |
$-1.5M |
| Jan 2029 |
$1.3M |
$914K |
$431K |
$-1.2M |
| Dec 2028 |
$1.5M |
$967K |
$494K |
$-1.7M |