Income Breakdown
| TV Revenue | $248K |
| TV Placement Bonus | $123K |
| Matchday Revenue | $833K |
| Sponsorship | $105K |
| Merchandising | $2.1M |
| 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 | $13K |
| Transfer Amortization | $18K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $728K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2029 |
$3.4M |
$3.1M |
$295K |
$1.4M |
| May 2029 |
$3.6M |
$3.8M |
$-136K |
$1.1M |
| Apr 2029 |
$2.9M |
$3.1M |
$-172K |
$1.2M |
| Mar 2029 |
$2.9M |
$2.9M |
$-21K |
$1.4M |
| Feb 2029 |
$3.6M |
$5.4M |
$-1.8M |
$1.4M |
| Jan 2029 |
$2.9M |
$3.2M |
$-312K |
$4.0M |
| Dec 2028 |
$3.1M |
$3.3M |
$-163K |
$4.3M |
| Nov 2028 |
$4.6M |
$2.9M |
$1.6M |
$4.5M |
| Oct 2028 |
$2.9M |
$3.3M |
$-433K |
$2.9M |
| Sep 2028 |
$2.5M |
$2.6M |
$-97K |
$3.3M |
| Aug 2028 |
$2.5M |
$2.3M |
$167K |
$3.4M |
| Jul 2028 |
$2.8M |
$3.5M |
$-671K |
$3.2M |