Income Breakdown
| TV Revenue | $213K |
| TV Placement Bonus | $81K |
| Matchday Revenue | $0 |
| Sponsorship | $267K |
| Merchandising | $3.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $228K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $35K |
| Transfer Amortization | $496K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $863K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$7.8M |
$4.5M |
$3.3M |
$63.3M |
| Jul 2029 |
$6.9M |
$3.9M |
$3.0M |
$59.5M |
| Jun 2029 |
$5.5M |
$4.4M |
$1.1M |
$59.1M |
| May 2029 |
$5.3M |
$4.5M |
$728K |
$57.6M |
| Apr 2029 |
$5.7M |
$4.4M |
$1.2M |
$56.4M |
| Mar 2029 |
$5.6M |
$4.6M |
$974K |
$54.7M |
| Feb 2029 |
$5.8M |
$5.8M |
$20K |
$53.3M |
| Jan 2029 |
$5.4M |
$4.6M |
$786K |
$52.9M |
| Dec 2028 |
$5.1M |
$4.1M |
$1.0M |
$51.6M |
| Nov 2028 |
$6.0M |
$4.2M |
$1.8M |
$50.2M |
| Oct 2028 |
$5.2M |
$6.5M |
$-1.3M |
$48.0M |
| Sep 2028 |
$8.8M |
$5.4M |
$3.4M |
$48.8M |