Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $241K |
| Matchday Revenue | $39K |
| Sponsorship | $56K |
| Merchandising | $632K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $24K |
| Transfer Amortization | $162K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $788K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$4.4M |
$2.7M |
$1.7M |
$48.0M |
| Nov 2029 |
$4.6M |
$3.0M |
$1.6M |
$46.2M |
| Oct 2029 |
$4.5M |
$3.6M |
$895K |
$44.4M |
| Sep 2029 |
$4.6M |
$4.1M |
$507K |
$43.4M |
| Aug 2029 |
$4.7M |
$3.7M |
$992K |
$42.7M |
| Jul 2029 |
$5.0M |
$3.8M |
$1.1M |
$41.6M |
| Jun 2029 |
$4.5M |
$3.6M |
$894K |
$40.3M |
| May 2029 |
$4.3M |
$5.1M |
$-805K |
$39.2M |
| Apr 2029 |
$4.9M |
$4.0M |
$966K |
$39.9M |
| Mar 2029 |
$4.6M |
$2.9M |
$1.6M |
$38.7M |
| Feb 2029 |
$5.0M |
$3.0M |
$2.0M |
$50.8M |
| Jan 2029 |
$6.5M |
$2.7M |
$3.8M |
$48.6M |