Income Breakdown
| TV Revenue | $574K |
| TV Placement Bonus | $260K |
| Matchday Revenue | $0 |
| Sponsorship | $9K |
| Merchandising | $86K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $30K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $785K |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $25K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $318K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$960K |
$1.1M |
$-174K |
$-5.3M |
| Nov 2029 |
$914K |
$884K |
$29K |
$-5.1M |
| Oct 2029 |
$950K |
$1.0M |
$-57K |
$-5.2M |
| Sep 2029 |
$986K |
$1.1M |
$-140K |
$-5.1M |
| Aug 2029 |
$964K |
$1.2M |
$-226K |
$-5.0M |
| Jul 2029 |
$1.0M |
$1.1M |
$-69K |
$-4.7M |
| Jun 2029 |
$1.0M |
$1.0M |
$-25K |
$-4.7M |
| May 2029 |
$1.0M |
$1.1M |
$-103K |
$-4.6M |
| Apr 2029 |
$994K |
$1.1M |
$-107K |
$-4.5M |
| Mar 2029 |
$875K |
$1.0M |
$-132K |
$-4.4M |
| Feb 2029 |
$892K |
$925K |
$-33K |
$-4.3M |
| Jan 2029 |
$893K |
$1.1M |
$-179K |
$-4.3M |