Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $332K |
| Matchday Revenue | $9K |
| Sponsorship | $34K |
| Merchandising | $233K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $24K |
| Transfer Amortization | $39K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $528K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$2.6M |
$2.0M |
$575K |
$43.1M |
| Nov 2029 |
$2.5M |
$1.6M |
$849K |
$42.5M |
| Oct 2029 |
$2.5M |
$1.7M |
$780K |
$41.6M |
| Sep 2029 |
$2.6M |
$1.7M |
$914K |
$40.8M |
| Aug 2029 |
$2.5M |
$1.5M |
$1.0M |
$39.8M |
| Jul 2029 |
$2.5M |
$1.6M |
$908K |
$38.8M |
| Jun 2029 |
$3.0M |
$1.5M |
$1.5M |
$37.8M |
| May 2029 |
$2.5M |
$1.6M |
$901K |
$36.3M |
| Apr 2029 |
$2.6M |
$1.4M |
$1.2M |
$35.3M |
| Mar 2029 |
$2.5M |
$1.5M |
$1.0M |
$34.1M |
| Feb 2029 |
$2.6M |
$1.4M |
$1.2M |
$33.0M |
| Jan 2029 |
$2.8M |
$1.7M |
$1.2M |
$31.7M |