Income Breakdown
| TV Revenue | $960K |
| TV Placement Bonus | $159K |
| Matchday Revenue | $41K |
| Sponsorship | $8K |
| Merchandising | $103K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $16K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $357K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2029 |
$1.3M |
$1.5M |
$-173K |
$773K |
| May 2029 |
$1.3M |
$1.9M |
$-604K |
$944K |
| Apr 2029 |
$1.4M |
$1.4M |
$-53K |
$1.5M |
| Mar 2029 |
$1.5M |
$1.4M |
$98K |
$1.6M |
| Feb 2029 |
$1.5M |
$1.0M |
$480K |
$1.5M |
| Jan 2029 |
$1.5M |
$985K |
$537K |
$1.0M |
| Dec 2028 |
$1.8M |
$1.1M |
$712K |
$479K |
| Nov 2028 |
$1.5M |
$1.4M |
$108K |
$-235K |
| Oct 2028 |
$1.7M |
$3.4M |
$-1.7M |
$-344K |
| Sep 2028 |
$1.6M |
$1.4M |
$156K |
$1.4M |
| Aug 2028 |
$1.6M |
$1.7M |
$-89K |
$1.2M |
| Jul 2028 |
$1.6M |
$1.2M |
$364K |
$1.4M |