Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $199K |
| Matchday Revenue | $12K |
| Sponsorship | $27K |
| Merchandising | $216K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $22K |
| Transfer Amortization | $9K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $479K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$2.2M |
$2.5M |
$-283K |
$31.2M |
| Jul 2029 |
$2.1M |
$1.9M |
$236K |
$31.5M |
| Jun 2029 |
$2.8M |
$1.8M |
$1.0M |
$31.2M |
| May 2029 |
$2.2M |
$2.4M |
$-208K |
$30.2M |
| Apr 2029 |
$2.2M |
$1.5M |
$711K |
$30.4M |
| Mar 2029 |
$3.3M |
$1.5M |
$1.8M |
$29.7M |
| Feb 2029 |
$2.2M |
$1.7M |
$509K |
$27.9M |
| Jan 2029 |
$2.4M |
$1.6M |
$726K |
$27.4M |
| Dec 2028 |
$2.2M |
$1.6M |
$615K |
$26.7M |
| Nov 2028 |
$2.4M |
$1.5M |
$956K |
$26.0M |
| Oct 2028 |
$2.3M |
$1.8M |
$441K |
$25.1M |
| Sep 2028 |
$2.3M |
$1.9M |
$431K |
$24.6M |