Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $530K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $123K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $142K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $15K |
| Transfer Amortization | $10K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $382K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$2.4M |
$1.5M |
$888K |
$11.8M |
| Nov 2029 |
$1.9M |
$1.0M |
$918K |
$10.9M |
| Oct 2029 |
$2.0M |
$1.3M |
$679K |
$10.0M |
| Sep 2029 |
$1.9M |
$1.4M |
$523K |
$9.3M |
| Aug 2029 |
$1.9M |
$1.3M |
$598K |
$8.8M |
| Jul 2029 |
$2.0M |
$1.6M |
$411K |
$8.2M |
| Jun 2029 |
$1.9M |
$1.4M |
$557K |
$7.8M |
| May 2029 |
$2.2M |
$1.6M |
$563K |
$7.2M |
| Apr 2029 |
$2.1M |
$1.5M |
$594K |
$6.6M |
| Mar 2029 |
$1.8M |
$980K |
$855K |
$22.6M |
| Feb 2029 |
$1.9M |
$994K |
$877K |
$21.7M |
| Jan 2029 |
$1.9M |
$967K |
$983K |
$20.8M |