Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $179K |
| Matchday Revenue | $16K |
| Sponsorship | $2K |
| Merchandising | $243K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $11K |
| Transfer Amortization | $23K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $498K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$2.6M |
$2.0M |
$598K |
$35.1M |
| Nov 2029 |
$2.8M |
$2.1M |
$683K |
$34.4M |
| Oct 2029 |
$2.9M |
$2.0M |
$832K |
$33.7M |
| Sep 2029 |
$2.9M |
$1.5M |
$1.3M |
$43.0M |
| Aug 2029 |
$2.9M |
$1.5M |
$1.4M |
$41.6M |
| Jul 2029 |
$3.3M |
$1.7M |
$1.6M |
$40.2M |
| Jun 2029 |
$2.9M |
$1.5M |
$1.4M |
$38.5M |
| May 2029 |
$3.0M |
$2.1M |
$808K |
$37.1M |
| Apr 2029 |
$3.0M |
$2.0M |
$939K |
$36.2M |
| Mar 2029 |
$3.0M |
$2.2M |
$836K |
$35.3M |
| Feb 2029 |
$3.1M |
$2.3M |
$735K |
$34.4M |
| Jan 2029 |
$3.4M |
$2.1M |
$1.3M |
$33.7M |