Income Breakdown
| TV Revenue | $433K |
| TV Placement Bonus | $248K |
| Matchday Revenue | $0 |
| Sponsorship | $228K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $2.4M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $19K |
| Transfer Amortization | $70K |
| Debt Interest | $0 |
| Loan Fees (Out) | $670K |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$10.7M |
$4.1M |
$6.7M |
$18.8M |
| Jun 2029 |
$5.2M |
$3.5M |
$1.7M |
$12.6M |
| May 2029 |
$4.6M |
$6.2M |
$-1.7M |
$10.8M |
| Apr 2029 |
$4.7M |
$4.2M |
$537K |
$12.4M |
| Mar 2029 |
$4.6M |
$4.6M |
$37K |
$11.8M |
| Feb 2029 |
$7.2M |
$4.5M |
$2.8M |
$11.7M |
| Jan 2029 |
$4.6M |
$4.5M |
$102K |
$8.9M |
| Dec 2028 |
$4.5M |
$3.5M |
$1.0M |
$8.7M |
| Nov 2028 |
$4.6M |
$3.7M |
$895K |
$7.6M |
| Oct 2028 |
$4.5M |
$5.7M |
$-1.2M |
$6.6M |
| Sep 2028 |
$4.8M |
$4.7M |
$138K |
$7.8M |
| Aug 2028 |
$7.8M |
$4.2M |
$3.6M |
$8.2M |