Income Breakdown
| TV Revenue | $1.5M |
| TV Placement Bonus | $561K |
| Matchday Revenue | $7K |
| Sponsorship | $19K |
| Merchandising | $436K |
| Domestic Cup Prize | $768K |
| Continental Prize | $1.9M |
| Parachute Payment | $0 |
| Prize Money | $91K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $23K |
| Transfer Amortization | $48K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $586K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$5.3M |
$2.8M |
$2.5M |
$30.2M |
| Nov 2029 |
$4.2M |
$2.8M |
$1.4M |
$27.7M |
| Oct 2029 |
$3.1M |
$7.0M |
$-3.9M |
$26.2M |
| Sep 2029 |
$5.4M |
$2.4M |
$3.0M |
$30.1M |
| Aug 2029 |
$2.8M |
$2.6M |
$251K |
$27.0M |
| Jul 2029 |
$2.4M |
$2.6M |
$-176K |
$26.7M |
| Jun 2029 |
$2.6M |
$2.8M |
$-276K |
$26.8M |
| May 2029 |
$2.9M |
$4.0M |
$-1.1M |
$27.1M |
| Apr 2029 |
$2.8M |
$2.8M |
$-46K |
$28.1M |
| Mar 2029 |
$2.5M |
$2.8M |
$-311K |
$28.2M |
| Feb 2029 |
$2.5M |
$2.1M |
$403K |
$28.5M |
| Jan 2029 |
$3.3M |
$2.1M |
$1.2M |
$28.1M |