Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $37K |
| Sponsorship | $55K |
| Merchandising | $784K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $73K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.8M |
| Staff Wages | $46K |
| Transfer Amortization | $132K |
| Debt Interest | $0 |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $845K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$4.7M |
$6.8M |
$-2.2M |
$15.6M |
| Jun 2029 |
$4.7M |
$5.7M |
$-960K |
$17.7M |
| May 2029 |
$5.2M |
$9.2M |
$-4.0M |
$18.5M |
| Apr 2029 |
$5.0M |
$5.6M |
$-630K |
$22.4M |
| Mar 2029 |
$4.6M |
$5.7M |
$-1.1M |
$22.9M |
| Feb 2029 |
$5.3M |
$3.3M |
$2.0M |
$24.3M |
| Jan 2029 |
$6.3M |
$3.3M |
$3.0M |
$25.8M |
| Dec 2028 |
$4.7M |
$4.4M |
$375K |
$22.8M |
| Nov 2028 |
$4.9M |
$3.8M |
$1.0M |
$22.4M |
| Oct 2028 |
$4.9M |
$4.2M |
$655K |
$21.3M |
| Sep 2028 |
$5.0M |
$7.1M |
$-2.1M |
$20.6M |
| Aug 2028 |
$4.8M |
$4.2M |
$632K |
$22.8M |