Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $631K |
| Matchday Revenue | $118K |
| Sponsorship | $98K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $100K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $50K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $33K |
| Transfer Amortization | $231K |
| Debt Interest | $27K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $909K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2029 |
$3.6M |
$4.0M |
$-303K |
$-6.4M |
| May 2029 |
$3.4M |
$5.1M |
$-1.7M |
$-6.3M |
| Apr 2029 |
$3.5M |
$3.3M |
$196K |
$-4.8M |
| Mar 2029 |
$3.5M |
$3.2M |
$325K |
$23.3M |
| Feb 2029 |
$3.6M |
$2.8M |
$722K |
$22.7M |
| Jan 2029 |
$3.7M |
$2.8M |
$960K |
$21.8M |
| Dec 2028 |
$5.7M |
$2.9M |
$2.8M |
$20.6M |
| Nov 2028 |
$3.5M |
$3.2M |
$269K |
$17.5M |
| Oct 2028 |
$3.9M |
$6.3M |
$-2.4M |
$17.0M |
| Sep 2028 |
$19.2M |
$3.9M |
$15.3M |
$19.2M |
| Aug 2028 |
$3.6M |
$3.7M |
$-120K |
$3.6M |
| Jul 2028 |
$3.5M |
$3.4M |
$89K |
$3.7M |