Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $60K |
| Sponsorship | $23K |
| Merchandising | $558K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $18K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $815K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$4.5M |
$3.2M |
$1.2M |
$29.9M |
| Nov 2029 |
$4.8M |
$3.3M |
$1.5M |
$28.6M |
| Oct 2029 |
$4.4M |
$3.5M |
$938K |
$27.2M |
| Sep 2029 |
$4.5M |
$3.3M |
$1.3M |
$26.2M |
| Aug 2029 |
$4.7M |
$3.0M |
$1.8M |
$25.0M |
| Jul 2029 |
$4.7M |
$3.6M |
$1.1M |
$51.3M |
| Jun 2029 |
$6.1M |
$2.9M |
$3.2M |
$50.2M |
| May 2029 |
$4.8M |
$3.9M |
$961K |
$46.9M |
| Apr 2029 |
$4.8M |
$3.1M |
$1.7M |
$46.0M |
| Mar 2029 |
$4.8M |
$3.2M |
$1.6M |
$44.2M |
| Feb 2029 |
$10.6M |
$3.2M |
$7.4M |
$42.6M |
| Jan 2029 |
$4.9M |
$3.4M |
$1.5M |
$36.6M |