Income Breakdown
| TV Revenue | $838K |
| TV Placement Bonus | $107K |
| Matchday Revenue | $112K |
| Sponsorship | $95K |
| 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 | $1.8M |
| Staff Wages | $50K |
| Transfer Amortization | $28K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $536K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$2.3M |
$2.4M |
$-88K |
$1.9M |
| Jul 2029 |
$3.8M |
$2.3M |
$1.5M |
$1.9M |
| Jun 2029 |
$2.9M |
$2.7M |
$210K |
$649K |
| May 2029 |
$2.9M |
$2.6M |
$359K |
$417K |
| Apr 2029 |
$3.1M |
$2.5M |
$576K |
$34K |
| Mar 2029 |
$3.0M |
$4.4M |
$-1.4M |
$-565K |
| Feb 2029 |
$3.1M |
$2.5M |
$622K |
$763K |
| Jan 2029 |
$3.2M |
$2.8M |
$411K |
$986K |
| Dec 2028 |
$3.0M |
$2.8M |
$176K |
$569K |
| Nov 2028 |
$3.2M |
$2.6M |
$631K |
$388K |
| Oct 2028 |
$3.2M |
$6.6M |
$-3.4M |
$-249K |
| Sep 2028 |
$2.4M |
$2.6M |
$-194K |
$3.1M |