Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $740K |
| Matchday Revenue | $18K |
| Sponsorship | $37K |
| Merchandising | $412K |
| Domestic Cup Prize | $202K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $44K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $794K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$4.1M |
$3.1M |
$1.1M |
$28.4M |
| Nov 2029 |
$4.0M |
$3.1M |
$942K |
$27.3M |
| Oct 2029 |
$4.0M |
$2.7M |
$1.3M |
$26.4M |
| Sep 2029 |
$4.1M |
$2.7M |
$1.4M |
$25.1M |
| Aug 2029 |
$4.0M |
$2.3M |
$1.7M |
$23.7M |
| Jul 2029 |
$4.0M |
$3.6M |
$376K |
$22.1M |
| Jun 2029 |
$5.4M |
$2.4M |
$3.0M |
$21.7M |
| May 2029 |
$3.9M |
$2.9M |
$926K |
$18.7M |
| Apr 2029 |
$3.9M |
$2.8M |
$1.1M |
$17.7M |
| Mar 2029 |
$3.9M |
$3.5M |
$411K |
$16.6M |
| Feb 2029 |
$3.5M |
$3.4M |
$175K |
$16.2M |
| Jan 2029 |
$3.6M |
$3.1M |
$461K |
$16.0M |