Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $470K |
| Matchday Revenue | $0 |
| Sponsorship | $8K |
| Merchandising | $109K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $91K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $748K |
| Staff Wages | $16K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $397K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$1.9M |
$1.2M |
$762K |
$7.7M |
| Nov 2029 |
$1.7M |
$1.2M |
$497K |
$7.0M |
| Oct 2029 |
$1.7M |
$1.2M |
$520K |
$6.5M |
| Sep 2029 |
$1.7M |
$1.3M |
$371K |
$5.9M |
| Aug 2029 |
$1.6M |
$1.3M |
$309K |
$5.6M |
| Jul 2029 |
$1.6M |
$1.8M |
$-205K |
$5.3M |
| Jun 2029 |
$1.5M |
$1.6M |
$-108K |
$5.5M |
| May 2029 |
$1.8M |
$1.9M |
$-71K |
$5.6M |
| Apr 2029 |
$1.3M |
$1.5M |
$-271K |
$5.6M |
| Mar 2029 |
$1.5M |
$1.2M |
$293K |
$5.9M |
| Feb 2029 |
$1.5M |
$1.3M |
$228K |
$5.6M |
| Jan 2029 |
$1.5M |
$1.2M |
$367K |
$5.4M |