Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $674K |
| Matchday Revenue | $0 |
| Sponsorship | $35K |
| Merchandising | $289K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $18K |
| Transfer Amortization | $22K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $643K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$3.0M |
$1.7M |
$1.3M |
$28.0M |
| Nov 2029 |
$3.1M |
$1.7M |
$1.4M |
$26.7M |
| Oct 2029 |
$3.5M |
$2.2M |
$1.3M |
$25.3M |
| Sep 2029 |
$3.0M |
$3.1M |
$-133K |
$23.9M |
| Aug 2029 |
$3.3M |
$2.6M |
$674K |
$24.0M |
| Jul 2029 |
$3.1M |
$2.5M |
$606K |
$23.3M |
| Jun 2029 |
$2.9M |
$2.2M |
$774K |
$22.7M |
| May 2029 |
$3.3M |
$3.3M |
$-82K |
$21.9M |
| Apr 2029 |
$3.3M |
$1.8M |
$1.5M |
$22.0M |
| Mar 2029 |
$3.3M |
$2.1M |
$1.2M |
$20.5M |
| Feb 2029 |
$3.4M |
$2.3M |
$1.1M |
$19.3M |
| Jan 2029 |
$3.4M |
$1.8M |
$1.6M |
$18.2M |