Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $237K |
| Matchday Revenue | $86K |
| Sponsorship | $3K |
| Merchandising | $127K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $649K |
| Staff Wages | $10K |
| Transfer Amortization | $916 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $472K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$2.9M |
$1.1M |
$1.7M |
$76.7M |
| Nov 2029 |
$3.3M |
$1.5M |
$1.8M |
$75.6M |
| Oct 2029 |
$3.0M |
$1.4M |
$1.6M |
$74.5M |
| Sep 2029 |
$3.1M |
$1.0M |
$2.1M |
$78.8M |
| Aug 2029 |
$3.1M |
$972K |
$2.1M |
$77.5M |
| Jul 2029 |
$3.5M |
$969K |
$2.5M |
$76.2M |
| Jun 2029 |
$3.2M |
$1.1M |
$2.1M |
$74.4M |
| May 2029 |
$3.2M |
$969K |
$2.2M |
$72.9M |
| Apr 2029 |
$3.3M |
$1.1M |
$2.2M |
$71.3M |
| Mar 2029 |
$3.1M |
$1.2M |
$1.9M |
$69.7M |
| Feb 2029 |
$3.3M |
$1.5M |
$1.8M |
$68.4M |
| Jan 2029 |
$3.7M |
$1.2M |
$2.5M |
$67.2M |