Income Breakdown
| TV Revenue | $242K |
| TV Placement Bonus | $120K |
| Matchday Revenue | $300K |
| Sponsorship | $95K |
| Merchandising | $1.5M |
| 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 | $13K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $563K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$2.3M |
$2.2M |
$21K |
$6.3M |
| Nov 2029 |
$2.4M |
$2.2M |
$182K |
$6.3M |
| Oct 2029 |
$2.0M |
$2.4M |
$-424K |
$6.1M |
| Sep 2029 |
$1.9M |
$2.3M |
$-372K |
$6.5M |
| Aug 2029 |
$1.9M |
$1.8M |
$61K |
$6.9M |
| Jul 2029 |
$1.9M |
$2.1M |
$-296K |
$6.8M |
| Jun 2029 |
$2.1M |
$1.8M |
$216K |
$7.1M |
| May 2029 |
$2.2M |
$2.1M |
$149K |
$6.8M |
| Apr 2029 |
$2.0M |
$2.4M |
$-342K |
$6.7M |
| Mar 2029 |
$2.2M |
$2.3M |
$-172K |
$7.0M |
| Feb 2029 |
$2.3M |
$2.8M |
$-516K |
$7.2M |
| Jan 2029 |
$2.2M |
$2.5M |
$-236K |
$7.7M |