Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $560K |
| Matchday Revenue | $18K |
| Sponsorship | $21K |
| Merchandising | $131K |
| 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 | $25K |
| Transfer Amortization | $106K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $539K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$3.3M |
$2.3M |
$983K |
$35.8M |
| Nov 2029 |
$3.3M |
$2.2M |
$1.2M |
$34.7M |
| Oct 2029 |
$3.5M |
$2.2M |
$1.3M |
$33.4M |
| Sep 2029 |
$2.8M |
$1.8M |
$1.0M |
$32.0M |
| Aug 2029 |
$2.8M |
$1.7M |
$1.1M |
$34.4M |
| Jul 2029 |
$2.9M |
$2.0M |
$912K |
$33.2M |
| Jun 2029 |
$3.6M |
$1.8M |
$1.8M |
$32.2M |
| May 2029 |
$2.9M |
$2.0M |
$907K |
$30.3M |
| Apr 2029 |
$2.9M |
$2.1M |
$796K |
$29.2M |
| Mar 2029 |
$2.9M |
$2.2M |
$759K |
$28.3M |
| Feb 2029 |
$2.9M |
$2.5M |
$458K |
$27.5M |
| Jan 2029 |
$3.0M |
$2.3M |
$665K |
$26.9M |