Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $747K |
| Matchday Revenue | $44K |
| Sponsorship | $40K |
| Merchandising | $321K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $41K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $773K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$3.8M |
$3.0M |
$747K |
$20.7M |
| Nov 2029 |
$3.9M |
$3.0M |
$952K |
$19.9M |
| Oct 2029 |
$3.6M |
$3.3M |
$296K |
$18.9M |
| Sep 2029 |
$3.5M |
$2.7M |
$824K |
$18.6M |
| Aug 2029 |
$3.5M |
$2.4M |
$1.1M |
$38.7M |
| Jul 2029 |
$3.6M |
$2.3M |
$1.3M |
$37.6M |
| Jun 2029 |
$4.6M |
$2.0M |
$2.6M |
$36.3M |
| May 2029 |
$3.9M |
$2.8M |
$1.1M |
$33.6M |
| Apr 2029 |
$3.7M |
$2.7M |
$1.0M |
$32.5M |
| Mar 2029 |
$3.6M |
$3.4M |
$159K |
$31.5M |
| Feb 2029 |
$3.7M |
$4.2M |
$-529K |
$31.3M |
| Jan 2029 |
$3.8M |
$3.0M |
$826K |
$31.9M |