Income Breakdown
| TV Revenue | $202K |
| TV Placement Bonus | $91K |
| Matchday Revenue | $0 |
| Sponsorship | $10K |
| Merchandising | $143K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $893K |
| Prize Money | $33K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $971K |
| Staff Wages | $18K |
| Transfer Amortization | $770 |
| Debt Interest | $0 |
| Loan Fees (Out) | $31K |
| Facility Maintenance | $361K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$1.4M |
$1.4M |
$-11K |
$6.5M |
| Nov 2029 |
$1.3M |
$1.7M |
$-399K |
$6.5M |
| Oct 2029 |
$1.3M |
$3.2M |
$-1.9M |
$6.9M |
| Sep 2029 |
$1.3M |
$1.7M |
$-404K |
$8.8M |
| Aug 2029 |
$1.3M |
$1.5M |
$-161K |
$9.2M |
| Jul 2029 |
$1.3M |
$1.5M |
$-245K |
$9.3M |
| Jun 2029 |
$1.3M |
$2.0M |
$-722K |
$9.6M |
| May 2029 |
$1.3M |
$1.6M |
$-315K |
$10.3M |
| Apr 2029 |
$1.2M |
$1.6M |
$-409K |
$10.6M |
| Mar 2029 |
$2.3M |
$1.9M |
$440K |
$11.0M |
| Feb 2029 |
$2.2M |
$1.3M |
$909K |
$10.6M |
| Jan 2029 |
$1.4M |
$1.2M |
$222K |
$9.7M |