Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $376K |
| Matchday Revenue | $71K |
| Sponsorship | $35K |
| Merchandising | $372K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $17K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $609K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$3.2M |
$2.6M |
$572K |
$9.2M |
| Nov 2029 |
$2.8M |
$3.0M |
$-205K |
$8.6M |
| Oct 2029 |
$3.5M |
$3.0M |
$546K |
$8.8M |
| Sep 2029 |
$3.2M |
$2.5M |
$634K |
$8.3M |
| Aug 2029 |
$3.2M |
$2.1M |
$1.2M |
$24.3M |
| Jul 2029 |
$3.3M |
$2.1M |
$1.2M |
$23.1M |
| Jun 2029 |
$3.8M |
$2.3M |
$1.5M |
$21.9M |
| May 2029 |
$3.2M |
$3.3M |
$-38K |
$20.4M |
| Apr 2029 |
$3.3M |
$3.0M |
$275K |
$20.4M |
| Mar 2029 |
$3.4M |
$2.4M |
$951K |
$20.2M |
| Feb 2029 |
$3.3M |
$3.1M |
$206K |
$19.2M |
| Jan 2029 |
$3.5M |
$2.8M |
$656K |
$19.0M |