Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $612K |
| Matchday Revenue | $0 |
| Sponsorship | $29K |
| Merchandising | $548K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $48K |
| Transfer Amortization | $154K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $718K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$6.4M |
$3.0M |
$3.4M |
$24.1M |
| Jun 2029 |
$4.4M |
$2.4M |
$1.9M |
$20.6M |
| May 2029 |
$3.1M |
$2.6M |
$536K |
$22.6M |
| Apr 2029 |
$3.4M |
$2.6M |
$808K |
$22.0M |
| Mar 2029 |
$3.3M |
$3.1M |
$217K |
$21.2M |
| Feb 2029 |
$3.9M |
$2.9M |
$923K |
$20.9M |
| Jan 2029 |
$3.1M |
$3.3M |
$-177K |
$19.9M |
| Dec 2028 |
$3.1M |
$2.6M |
$464K |
$20.0M |
| Nov 2028 |
$3.1M |
$2.7M |
$406K |
$19.5M |
| Oct 2028 |
$3.5M |
$3.3M |
$275K |
$19.0M |
| Sep 2028 |
$3.0M |
$2.8M |
$242K |
$18.6M |
| Aug 2028 |
$3.0M |
$2.2M |
$764K |
$19.3M |