Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $529K |
| Matchday Revenue | $35K |
| Sponsorship | $220K |
| Merchandising | $2.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $71K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $51K |
| Transfer Amortization | $11K |
| Debt Interest | $0 |
| Loan Fees (Out) | $102K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$7.2M |
$5.8M |
$1.4M |
$32.1M |
| Jun 2029 |
$8.0M |
$5.7M |
$2.4M |
$30.7M |
| May 2029 |
$7.8M |
$7.2M |
$616K |
$28.3M |
| Apr 2029 |
$8.0M |
$6.4M |
$1.6M |
$27.7M |
| Mar 2029 |
$7.9M |
$5.6M |
$2.3M |
$26.1M |
| Feb 2029 |
$7.7M |
$5.3M |
$2.3M |
$40.4M |
| Jan 2029 |
$12.4M |
$4.4M |
$8.0M |
$38.0M |
| Dec 2028 |
$7.1M |
$5.3M |
$1.8M |
$30.5M |
| Nov 2028 |
$7.0M |
$4.7M |
$2.4M |
$28.7M |
| Oct 2028 |
$7.9M |
$6.2M |
$1.7M |
$26.3M |
| Sep 2028 |
$7.1M |
$4.6M |
$2.4M |
$24.6M |
| Aug 2028 |
$8.0M |
$5.7M |
$2.4M |
$22.2M |