Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $806K |
| Matchday Revenue | $0 |
| Sponsorship | $97K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $34K |
| Transfer Amortization | $43K |
| Debt Interest | $0 |
| Loan Fees (Out) | $182K |
| Facility Maintenance | $813K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$4.8M |
$4.2M |
$554K |
$60.2M |
| Jul 2029 |
$4.1M |
$4.0M |
$31K |
$60.5M |
| Jun 2029 |
$6.4M |
$4.6M |
$1.8M |
$60.4M |
| May 2029 |
$4.1M |
$5.5M |
$-1.4M |
$58.6M |
| Apr 2029 |
$4.2M |
$3.3M |
$878K |
$59.9M |
| Mar 2029 |
$4.4M |
$4.3M |
$51K |
$59.0M |
| Feb 2029 |
$4.8M |
$4.9M |
$-146K |
$58.9M |
| Jan 2029 |
$4.7M |
$4.4M |
$278K |
$59.0M |
| Dec 2028 |
$4.1M |
$4.0M |
$74K |
$58.7M |
| Nov 2028 |
$4.1M |
$4.0M |
$100K |
$58.6M |
| Oct 2028 |
$4.1M |
$7.5M |
$-3.4M |
$58.4M |
| Sep 2028 |
$4.5M |
$4.9M |
$-363K |
$61.8M |