Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $304K |
| Matchday Revenue | $0 |
| Sponsorship | $3K |
| Merchandising | $119K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $17K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $699K |
| Staff Wages | $10K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $484K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$3.0M |
$1.2M |
$1.9M |
$47.8M |
| Jun 2029 |
$2.8M |
$1.2M |
$1.6M |
$45.9M |
| May 2029 |
$3.1M |
$1.4M |
$1.7M |
$44.3M |
| Apr 2029 |
$3.2M |
$1.5M |
$1.8M |
$42.6M |
| Mar 2029 |
$3.0M |
$1.5M |
$1.6M |
$40.8M |
| Feb 2029 |
$3.2M |
$1.5M |
$1.7M |
$39.3M |
| Jan 2029 |
$3.4M |
$1.7M |
$1.7M |
$37.6M |
| Dec 2028 |
$3.4M |
$1.3M |
$2.0M |
$35.9M |
| Nov 2028 |
$3.6M |
$1.5M |
$2.1M |
$33.9M |
| Oct 2028 |
$3.1M |
$1.6M |
$1.5M |
$31.8M |
| Sep 2028 |
$2.8M |
$1.0M |
$1.8M |
$30.3M |
| Aug 2028 |
$2.8M |
$987K |
$1.8M |
$28.5M |