Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $431K |
| Matchday Revenue | $12K |
| Sponsorship | $21K |
| Merchandising | $141K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $903K |
| Staff Wages | $23K |
| Transfer Amortization | $26K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $385K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$1.8M |
$1.3M |
$493K |
$21.7M |
| Jul 2029 |
$1.7M |
$1.2M |
$497K |
$21.2M |
| Jun 2029 |
$1.7M |
$1.4M |
$325K |
$20.7M |
| May 2029 |
$1.9M |
$1.3M |
$668K |
$20.3M |
| Apr 2029 |
$1.4M |
$1.2M |
$242K |
$19.6M |
| Mar 2029 |
$2.0M |
$2.0M |
$-47K |
$19.4M |
| Feb 2029 |
$1.7M |
$1.1M |
$627K |
$19.4M |
| Jan 2029 |
$1.8M |
$1.0M |
$781K |
$18.7M |
| Dec 2028 |
$2.1M |
$965K |
$1.1M |
$17.9M |
| Nov 2028 |
$1.7M |
$1.0M |
$681K |
$16.8M |
| Oct 2028 |
$1.8M |
$2.3M |
$-546K |
$16.1M |
| Sep 2028 |
$1.8M |
$1.4M |
$334K |
$16.6M |