Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $23K |
| Sponsorship | $30K |
| Merchandising | $729K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $121K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $23K |
| Transfer Amortization | $244K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $871K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$4.9M |
$4.0M |
$887K |
$31.6M |
| Nov 2029 |
$4.7M |
$3.9M |
$751K |
$30.5M |
| Oct 2029 |
$4.6M |
$4.5M |
$69K |
$29.5M |
| Sep 2029 |
$4.3M |
$3.7M |
$571K |
$29.2M |
| Aug 2029 |
$3.7M |
$3.5M |
$246K |
$28.4M |
| Jul 2029 |
$4.3M |
$2.4M |
$1.9M |
$27.9M |
| Jun 2029 |
$4.4M |
$2.7M |
$1.7M |
$28.6M |
| May 2029 |
$3.7M |
$2.8M |
$804K |
$26.7M |
| Apr 2029 |
$3.7M |
$2.6M |
$1.1M |
$25.7M |
| Mar 2029 |
$3.7M |
$3.4M |
$282K |
$24.4M |
| Feb 2029 |
$3.7M |
$4.1M |
$-427K |
$23.9M |
| Jan 2029 |
$3.8M |
$3.2M |
$622K |
$24.2M |