Income Breakdown
| TV Revenue | $219K |
| TV Placement Bonus | $102K |
| Matchday Revenue | $0 |
| Sponsorship | $3K |
| Merchandising | $110K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $15K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $904K |
| Staff Wages | $4K |
| Transfer Amortization | $14K |
| Debt Interest | $140K |
| Loan Fees (Out) | $134K |
| Facility Maintenance | $144K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$1.3M |
$1.3M |
$-1K |
$-23.5M |
| Jul 2029 |
$1.6M |
$1.2M |
$471K |
$-23.4M |
| Jun 2029 |
$505K |
$1.2M |
$-655K |
$-24.6M |
| May 2029 |
$435K |
$1.2M |
$-725K |
$-24.9M |
| Apr 2029 |
$501K |
$1.8M |
$-1.3M |
$-25.2M |
| Mar 2029 |
$493K |
$1.7M |
$-1.2M |
$-24.9M |
| Feb 2029 |
$753K |
$2.1M |
$-1.3M |
$-25.0M |
| Jan 2029 |
$499K |
$1.7M |
$-1.3M |
$-25.5M |
| Dec 2028 |
$455K |
$1.3M |
$-887K |
$-26.2M |
| Nov 2028 |
$472K |
$1.1M |
$-652K |
$-28.0M |
| Oct 2028 |
$489K |
$1.2M |
$-754K |
$-32.2M |
| Sep 2028 |
$2.3M |
$945K |
$1.4M |
$-40.2M |