Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $222K |
| Matchday Revenue | $15K |
| Sponsorship | $33K |
| Merchandising | $521K |
| Domestic Cup Prize | $304K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $22K |
| Transfer Amortization | $22K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $603K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$3.1M |
$3.8M |
$-691K |
$12.0M |
| Nov 2029 |
$3.0M |
$2.9M |
$41K |
$12.7M |
| Oct 2029 |
$3.1M |
$3.0M |
$39K |
$12.6M |
| Sep 2029 |
$3.3M |
$3.2M |
$147K |
$12.5M |
| Aug 2029 |
$3.1M |
$2.8M |
$281K |
$12.4M |
| Jul 2029 |
$3.1M |
$3.4M |
$-331K |
$12.1M |
| Jun 2029 |
$3.8M |
$2.3M |
$1.5M |
$12.4M |
| May 2029 |
$3.1M |
$3.1M |
$31K |
$10.9M |
| Apr 2029 |
$3.2M |
$2.7M |
$522K |
$10.8M |
| Mar 2029 |
$3.2M |
$2.9M |
$267K |
$10.3M |
| Feb 2029 |
$3.3M |
$2.6M |
$660K |
$10.0M |
| Jan 2029 |
$3.4M |
$3.0M |
$397K |
$9.3M |