Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $348K |
| Matchday Revenue | $0 |
| Sponsorship | $29K |
| Merchandising | $332K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $113K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $12K |
| Transfer Amortization | $176K |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $533K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2029 |
$3.3M |
$2.5M |
$872K |
$382K |
| May 2029 |
$2.6M |
$2.5M |
$150K |
$-666K |
| Apr 2029 |
$2.6M |
$3.0M |
$-352K |
$-993K |
| Mar 2029 |
$2.5M |
$4.2M |
$-1.7M |
$-817K |
| Feb 2029 |
$2.8M |
$3.1M |
$-248K |
$686K |
| Jan 2029 |
$2.4M |
$3.1M |
$-739K |
$758K |
| Dec 2028 |
$2.5M |
$2.9M |
$-428K |
$1.3M |
| Nov 2028 |
$2.7M |
$3.0M |
$-367K |
$1.6M |
| Oct 2028 |
$2.5M |
$3.2M |
$-732K |
$1.8M |
| Sep 2028 |
$2.5M |
$2.6M |
$-104K |
$2.3M |
| Aug 2028 |
$2.6M |
$2.4M |
$174K |
$2.3M |
| Jul 2028 |
$7.9M |
$2.4M |
$5.5M |
$1.9M |