Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $589K |
| Matchday Revenue | $0 |
| Sponsorship | $246K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $240K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.6M |
| Staff Wages | $43K |
| Transfer Amortization | $487K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$6.0M |
$7.2M |
$-1.2M |
$10.5M |
| Jul 2029 |
$7.9M |
$6.0M |
$1.8M |
$11.2M |
| Jun 2029 |
$5.7M |
$6.1M |
$-309K |
$8.9M |
| May 2029 |
$5.8M |
$7.0M |
$-1.1M |
$8.7M |
| Apr 2029 |
$6.0M |
$6.1M |
$-105K |
$9.4M |
| Mar 2029 |
$6.1M |
$7.1M |
$-1.1M |
$9.1M |
| Feb 2029 |
$9.8M |
$6.4M |
$3.4M |
$9.6M |
| Jan 2029 |
$5.4M |
$6.8M |
$-1.5M |
$5.7M |
| Dec 2028 |
$5.3M |
$6.2M |
$-866K |
$6.7M |
| Nov 2028 |
$5.7M |
$6.4M |
$-631K |
$7.1M |
| Oct 2028 |
$5.7M |
$9.6M |
$-3.8M |
$7.2M |
| Sep 2028 |
$6.5M |
$7.0M |
$-506K |
$10.6M |