Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $283K |
| Matchday Revenue | $0 |
| Sponsorship | $60K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $13K |
| Transfer Amortization | $24K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $823K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2029 |
$5.0M |
$2.9M |
$2.1M |
$25.8M |
| May 2029 |
$5.0M |
$4.7M |
$205K |
$23.7M |
| Apr 2029 |
$5.1M |
$3.8M |
$1.3M |
$23.5M |
| Mar 2029 |
$5.4M |
$3.6M |
$1.8M |
$22.2M |
| Feb 2029 |
$5.6M |
$2.7M |
$2.9M |
$20.4M |
| Jan 2029 |
$5.2M |
$3.0M |
$2.3M |
$17.5M |
| Dec 2028 |
$5.4M |
$2.6M |
$2.8M |
$15.2M |
| Nov 2028 |
$5.6M |
$2.7M |
$3.0M |
$12.4M |
| Oct 2028 |
$5.3M |
$4.2M |
$1.1M |
$9.4M |
| Sep 2028 |
$5.6M |
$3.2M |
$2.5M |
$8.3M |
| Aug 2028 |
$9.9M |
$3.1M |
$6.8M |
$5.8M |
| Jul 2028 |
$5.3M |
$2.3M |
$3.1M |
$-851K |