Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $840K |
| Matchday Revenue | $30K |
| Sponsorship | $41K |
| Merchandising | $352K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $22K |
| Transfer Amortization | $16K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $705K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$3.9M |
$3.8M |
$112K |
$25.3M |
| Nov 2029 |
$3.8M |
$3.2M |
$577K |
$25.1M |
| Oct 2029 |
$4.1M |
$3.5M |
$555K |
$24.5M |
| Sep 2029 |
$4.2M |
$3.3M |
$838K |
$24.0M |
| Aug 2029 |
$4.2M |
$2.4M |
$1.8M |
$31.8M |
| Jul 2029 |
$4.2M |
$2.5M |
$1.8M |
$30.0M |
| Jun 2029 |
$6.8M |
$2.3M |
$4.4M |
$28.2M |
| May 2029 |
$4.3M |
$2.9M |
$1.4M |
$23.7M |
| Apr 2029 |
$4.2M |
$3.6M |
$628K |
$22.3M |
| Mar 2029 |
$4.3M |
$2.9M |
$1.4M |
$21.7M |
| Feb 2029 |
$4.1M |
$2.9M |
$1.1M |
$20.2M |
| Jan 2029 |
$4.2M |
$3.2M |
$985K |
$19.1M |