Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $563K |
| Matchday Revenue | $0 |
| Sponsorship | $19K |
| Merchandising | $180K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $131K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $447K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$2.2M |
$1.5M |
$724K |
$15.3M |
| Nov 2029 |
$1.8M |
$1.3M |
$559K |
$14.5M |
| Oct 2029 |
$1.9M |
$1.3M |
$590K |
$14.0M |
| Sep 2029 |
$4.8M |
$1.2M |
$3.6M |
$13.4M |
| Aug 2029 |
$2.1M |
$1.3M |
$846K |
$9.8M |
| Jul 2029 |
$1.8M |
$1.2M |
$595K |
$9.0M |
| Jun 2029 |
$1.8M |
$1.5M |
$289K |
$8.4M |
| May 2029 |
$2.0M |
$2.6M |
$-619K |
$8.1M |
| Apr 2029 |
$1.7M |
$1.5M |
$201K |
$8.7M |
| Mar 2029 |
$1.8M |
$1.1M |
$696K |
$25.0M |
| Feb 2029 |
$1.9M |
$1.2M |
$663K |
$24.3M |
| Jan 2029 |
$2.7M |
$1.2M |
$1.5M |
$23.7M |