Income Breakdown
| TV Revenue | $205K |
| TV Placement Bonus | $107K |
| Matchday Revenue | $0 |
| Sponsorship | $83K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $490K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $27K |
| Transfer Amortization | $27K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $661K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$2.8M |
$2.6M |
$183K |
$11.2M |
| Jun 2029 |
$3.5M |
$2.2M |
$1.3M |
$11.0M |
| May 2029 |
$2.7M |
$3.0M |
$-242K |
$9.7M |
| Apr 2029 |
$2.7M |
$2.2M |
$494K |
$9.9M |
| Mar 2029 |
$2.7M |
$2.1M |
$551K |
$9.4M |
| Feb 2029 |
$4.4M |
$2.5M |
$1.9M |
$8.8M |
| Jan 2029 |
$2.9M |
$2.5M |
$393K |
$6.9M |
| Dec 2028 |
$2.8M |
$2.4M |
$335K |
$6.5M |
| Nov 2028 |
$2.8M |
$2.4M |
$403K |
$6.1M |
| Oct 2028 |
$2.9M |
$2.9M |
$-9K |
$5.7M |
| Sep 2028 |
$3.2M |
$2.9M |
$222K |
$5.7M |
| Aug 2028 |
$8.6M |
$2.5M |
$6.1M |
$29.7M |