Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $319K |
| Matchday Revenue | $0 |
| Sponsorship | $22K |
| Merchandising | $216K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $62K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $980K |
| Staff Wages | $14K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $438K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$2.1M |
$1.4M |
$621K |
$8.1M |
| Nov 2029 |
$1.8M |
$1.4M |
$393K |
$7.5M |
| Oct 2029 |
$1.8M |
$1.7M |
$98K |
$7.1M |
| Sep 2029 |
$1.7M |
$2.2M |
$-504K |
$7.0M |
| Aug 2029 |
$1.9M |
$1.6M |
$292K |
$7.5M |
| Jul 2029 |
$1.9M |
$1.7M |
$106K |
$7.2M |
| Jun 2029 |
$1.8M |
$1.6M |
$218K |
$7.1M |
| May 2029 |
$1.9M |
$1.7M |
$162K |
$6.9M |
| Apr 2029 |
$2.1M |
$2.0M |
$66K |
$6.7M |
| Mar 2029 |
$500K |
$1.0M |
$-509K |
$6.6M |
| Feb 2029 |
$498K |
$1.5M |
$-998K |
$7.1M |
| Jan 2029 |
$1.2M |
$1.1M |
$118K |
$8.1M |