Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $52K |
| Sponsorship | $38K |
| Merchandising | $458K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $23K |
| Transfer Amortization | $28K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $812K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$4.4M |
$3.1M |
$1.4M |
$55.3M |
| Nov 2029 |
$4.4M |
$3.1M |
$1.2M |
$53.9M |
| Oct 2029 |
$4.5M |
$3.4M |
$1.1M |
$52.6M |
| Sep 2029 |
$4.1M |
$2.9M |
$1.3M |
$51.5M |
| Aug 2029 |
$4.1M |
$2.5M |
$1.7M |
$62.4M |
| Jul 2029 |
$4.2M |
$2.6M |
$1.6M |
$60.7M |
| Jun 2029 |
$6.2M |
$2.4M |
$3.7M |
$59.1M |
| May 2029 |
$4.3M |
$2.7M |
$1.6M |
$55.3M |
| Apr 2029 |
$4.1M |
$2.9M |
$1.3M |
$53.7M |
| Mar 2029 |
$4.2M |
$2.7M |
$1.5M |
$52.4M |
| Feb 2029 |
$4.6M |
$2.9M |
$1.7M |
$50.9M |
| Jan 2029 |
$4.3M |
$3.0M |
$1.3M |
$49.2M |