Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $337K |
| Matchday Revenue | $0 |
| Sponsorship | $33K |
| Merchandising | $211K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $12K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $573K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$2.6M |
$1.6M |
$925K |
$50.7M |
| Nov 2029 |
$2.6M |
$1.6M |
$1.0M |
$49.8M |
| Oct 2029 |
$3.0M |
$2.8M |
$248K |
$48.8M |
| Sep 2029 |
$3.7M |
$2.3M |
$1.5M |
$48.5M |
| Aug 2029 |
$3.0M |
$2.1M |
$969K |
$47.1M |
| Jul 2029 |
$2.9M |
$2.5M |
$413K |
$46.1M |
| Jun 2029 |
$3.3M |
$2.1M |
$1.2M |
$45.7M |
| May 2029 |
$2.9M |
$2.3M |
$638K |
$44.4M |
| Apr 2029 |
$3.0M |
$1.7M |
$1.3M |
$43.8M |
| Mar 2029 |
$3.0M |
$1.8M |
$1.2M |
$42.5M |
| Feb 2029 |
$3.0M |
$1.8M |
$1.3M |
$41.3M |
| Jan 2029 |
$3.2M |
$1.6M |
$1.6M |
$40.0M |