Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $194K |
| Matchday Revenue | $59K |
| Sponsorship | $42K |
| Merchandising | $227K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $604K |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $660K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$3.5M |
$1.3M |
$2.2M |
$23.1M |
| Jul 2029 |
$3.6M |
$1.3M |
$2.3M |
$20.9M |
| Jun 2029 |
$3.6M |
$1.7M |
$1.9M |
$18.5M |
| May 2029 |
$3.4M |
$1.3M |
$2.2M |
$16.7M |
| Apr 2029 |
$3.7M |
$1.4M |
$2.3M |
$14.5M |
| Mar 2029 |
$4.7M |
$2.0M |
$2.7M |
$12.2M |
| Feb 2029 |
$4.1M |
$1.5M |
$2.6M |
$9.5M |
| Jan 2029 |
$3.5M |
$1.1M |
$2.4M |
$33.0M |
| Dec 2028 |
$3.1M |
$1.1M |
$2.0M |
$30.6M |
| Nov 2028 |
$3.2M |
$1.3M |
$1.9M |
$28.6M |
| Oct 2028 |
$3.1M |
$2.2M |
$935K |
$26.7M |
| Sep 2028 |
$3.1M |
$1.2M |
$1.9M |
$25.7M |