Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $164K |
| Sponsorship | $37K |
| Merchandising | $541K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $29K |
| Transfer Amortization | $12K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $863K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$4.5M |
$3.7M |
$708K |
$13.9M |
| Nov 2029 |
$4.5M |
$4.1M |
$375K |
$13.1M |
| Oct 2029 |
$4.6M |
$4.4M |
$145K |
$12.8M |
| Sep 2029 |
$4.3M |
$3.2M |
$1.1M |
$12.6M |
| Aug 2029 |
$4.3M |
$3.0M |
$1.3M |
$32.3M |
| Jul 2029 |
$4.4M |
$4.0M |
$384K |
$31.0M |
| Jun 2029 |
$6.6M |
$3.0M |
$3.6M |
$30.6M |
| May 2029 |
$4.6M |
$3.5M |
$1.1M |
$27.0M |
| Apr 2029 |
$4.7M |
$4.0M |
$681K |
$25.9M |
| Mar 2029 |
$4.6M |
$3.7M |
$860K |
$25.3M |
| Feb 2029 |
$5.4M |
$4.1M |
$1.3M |
$24.4M |
| Jan 2029 |
$4.9M |
$3.9M |
$1.1M |
$23.1M |