Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $444K |
| Matchday Revenue | $949K |
| Sponsorship | $0 |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.2M |
| Staff Wages | $25K |
| Transfer Amortization | $171K |
| Debt Interest | $0 |
| Loan Fees (Out) | $54K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$6.4M |
$7.4M |
$-1.0M |
$65.2M |
| Jul 2029 |
$6.0M |
$8.7M |
$-2.7M |
$66.0M |
| Jun 2029 |
$6.0M |
$7.3M |
$-1.4M |
$68.5M |
| May 2029 |
$6.1M |
$9.2M |
$-3.1M |
$69.7M |
| Apr 2029 |
$6.1M |
$9.0M |
$-2.8M |
$72.6M |
| Mar 2029 |
$6.4M |
$6.6M |
$-201K |
$75.3M |
| Feb 2029 |
$6.8M |
$6.8M |
$16K |
$85.8M |
| Jan 2029 |
$17.1M |
$5.9M |
$11.2M |
$85.7M |
| Dec 2028 |
$9.6M |
$7.5M |
$2.1M |
$74.3M |
| Nov 2028 |
$10.0M |
$6.2M |
$3.8M |
$72.1M |
| Oct 2028 |
$9.3M |
$6.7M |
$2.6M |
$68.1M |
| Sep 2028 |
$10.4M |
$7.0M |
$3.4M |
$65.3M |