Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $566K |
| Matchday Revenue | $7K |
| Sponsorship | $32K |
| Merchandising | $328K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $13K |
| Transfer Amortization | $17K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $592K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$2.9M |
$2.2M |
$688K |
$15.2M |
| Nov 2029 |
$2.9M |
$2.4M |
$584K |
$14.5M |
| Oct 2029 |
$2.8M |
$3.1M |
$-266K |
$13.9M |
| Sep 2029 |
$3.4M |
$2.2M |
$1.2M |
$14.2M |
| Aug 2029 |
$2.9M |
$2.1M |
$801K |
$12.9M |
| Jul 2029 |
$2.9M |
$2.6M |
$324K |
$42.4M |
| Jun 2029 |
$3.5M |
$1.8M |
$1.7M |
$42.0M |
| May 2029 |
$3.0M |
$2.5M |
$445K |
$40.3M |
| Apr 2029 |
$2.9M |
$2.0M |
$894K |
$39.8M |
| Mar 2029 |
$3.0M |
$1.9M |
$1.1M |
$38.9M |
| Feb 2029 |
$3.5M |
$2.2M |
$1.3M |
$37.8M |
| Jan 2029 |
$3.2M |
$2.3M |
$943K |
$36.5M |