Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $681K |
| Matchday Revenue | $0 |
| Sponsorship | $37K |
| Merchandising | $711K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $30K |
| Transfer Amortization | $167K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $731K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$4.0M |
$3.2M |
$718K |
$20.7M |
| Jun 2029 |
$5.2M |
$2.8M |
$2.4M |
$19.8M |
| May 2029 |
$3.9M |
$3.1M |
$729K |
$17.3M |
| Apr 2029 |
$3.8M |
$2.8M |
$988K |
$16.4M |
| Mar 2029 |
$3.8M |
$2.8M |
$1.0M |
$15.2M |
| Feb 2029 |
$4.0M |
$2.9M |
$1.1M |
$14.0M |
| Jan 2029 |
$4.1M |
$3.5M |
$580K |
$12.8M |
| Dec 2028 |
$4.0M |
$3.5M |
$515K |
$12.0M |
| Nov 2028 |
$4.4M |
$3.4M |
$927K |
$11.3M |
| Oct 2028 |
$3.9M |
$3.6M |
$359K |
$10.2M |
| Sep 2028 |
$3.4M |
$4.0M |
$-626K |
$9.7M |
| Aug 2028 |
$4.0M |
$3.6M |
$454K |
$10.2M |