Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $763K |
| Matchday Revenue | $3K |
| Sponsorship | $31K |
| Merchandising | $413K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $38K |
| Transfer Amortization | $37K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $681K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$3.5M |
$2.3M |
$1.2M |
$24.6M |
| Nov 2029 |
$3.3M |
$2.4M |
$946K |
$23.3M |
| Oct 2029 |
$3.5M |
$2.4M |
$1.1M |
$22.4M |
| Sep 2029 |
$3.4M |
$2.8M |
$590K |
$21.2M |
| Aug 2029 |
$3.4M |
$2.2M |
$1.2M |
$20.6M |
| Jul 2029 |
$3.3M |
$2.1M |
$1.3M |
$19.4M |
| Jun 2029 |
$4.1M |
$2.0M |
$2.1M |
$18.0M |
| May 2029 |
$3.3M |
$2.1M |
$1.2M |
$15.9M |
| Apr 2029 |
$3.3M |
$2.0M |
$1.3M |
$14.6M |
| Mar 2029 |
$3.3M |
$2.3M |
$973K |
$13.2M |
| Feb 2029 |
$3.2M |
$2.4M |
$797K |
$12.2M |
| Jan 2029 |
$3.3M |
$1.9M |
$1.4M |
$11.4M |