Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $0 |
| Sponsorship | $21K |
| Merchandising | $272K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $934K |
| Staff Wages | $15K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $765K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$4.6M |
$1.7M |
$2.9M |
$60.2M |
| Nov 2029 |
$4.7M |
$1.8M |
$2.9M |
$57.3M |
| Oct 2029 |
$4.8M |
$2.0M |
$2.7M |
$54.4M |
| Sep 2029 |
$4.3M |
$1.9M |
$2.4M |
$51.7M |
| Aug 2029 |
$4.2M |
$2.2M |
$2.1M |
$49.3M |
| Jul 2029 |
$4.1M |
$2.0M |
$2.2M |
$47.2M |
| Jun 2029 |
$4.2M |
$2.0M |
$2.2M |
$45.0M |
| May 2029 |
$4.2M |
$2.1M |
$2.1M |
$42.9M |
| Apr 2029 |
$3.5M |
$1.7M |
$1.8M |
$40.7M |
| Mar 2029 |
$4.0M |
$1.7M |
$2.3M |
$38.9M |
| Feb 2029 |
$4.2M |
$1.6M |
$2.6M |
$36.6M |
| Jan 2029 |
$4.8M |
$1.7M |
$3.1M |
$60.3M |