Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $625K |
| Matchday Revenue | $5K |
| Sponsorship | $15K |
| Merchandising | $202K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $22K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $466K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$3.0M |
$1.8M |
$1.2M |
$64.3M |
| Nov 2029 |
$3.7M |
$1.9M |
$1.8M |
$63.4M |
| Oct 2029 |
$2.7M |
$1.9M |
$781K |
$61.6M |
| Sep 2029 |
$2.8M |
$1.4M |
$1.4M |
$61.1M |
| Aug 2029 |
$2.8M |
$1.5M |
$1.3M |
$59.9M |
| Jul 2029 |
$3.1M |
$1.6M |
$1.5M |
$58.7M |
| Jun 2029 |
$2.7M |
$1.3M |
$1.4M |
$57.2M |
| May 2029 |
$2.8M |
$1.7M |
$1.1M |
$55.8M |
| Apr 2029 |
$2.8M |
$2.0M |
$767K |
$54.6M |
| Mar 2029 |
$2.8M |
$1.7M |
$1.1M |
$53.9M |
| Feb 2029 |
$2.9M |
$1.8M |
$1.1M |
$52.7M |
| Jan 2029 |
$3.2M |
$1.8M |
$1.5M |
$51.7M |