Income Breakdown
| TV Revenue | $867K |
| TV Placement Bonus | $323K |
| Matchday Revenue | $69K |
| Sponsorship | $102K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.2M |
| Staff Wages | $36K |
| Transfer Amortization | $196K |
| Debt Interest | $0 |
| Loan Fees (Out) | $12K |
| Facility Maintenance | $712K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$3.8M |
$6.2M |
$-2.4M |
$623K |
| Jun 2029 |
$3.3M |
$4.7M |
$-1.4M |
$2.9M |
| May 2029 |
$3.1M |
$4.6M |
$-1.5M |
$4.2M |
| Apr 2029 |
$3.1M |
$3.1M |
$-28K |
$5.5M |
| Mar 2029 |
$3.1M |
$3.9M |
$-758K |
$5.4M |
| Feb 2029 |
$3.2M |
$3.2M |
$-46K |
$5.9M |
| Jan 2029 |
$4.8M |
$3.1M |
$1.8M |
$10.1M |
| Dec 2028 |
$3.2M |
$4.6M |
$-1.4M |
$9.7M |
| Nov 2028 |
$3.3M |
$3.5M |
$-128K |
$11.0M |
| Oct 2028 |
$3.6M |
$4.6M |
$-1.0M |
$11.0M |
| Sep 2028 |
$3.6M |
$5.4M |
$-1.8M |
$12.0M |
| Aug 2028 |
$3.6M |
$4.1M |
$-510K |
$13.7M |