Income Breakdown
| TV Revenue | $929K |
| TV Placement Bonus | $45K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $19K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $467 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $601K |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $180K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$994K |
$791K |
$204K |
$7.5M |
| Jun 2029 |
$1.0M |
$687K |
$323K |
$7.3M |
| May 2029 |
$998K |
$578K |
$420K |
$7.0M |
| Apr 2029 |
$1.0M |
$641K |
$404K |
$6.6M |
| Mar 2029 |
$1.1M |
$646K |
$417K |
$6.2M |
| Feb 2029 |
$1.1M |
$690K |
$439K |
$5.8M |
| Jan 2029 |
$1.2M |
$628K |
$592K |
$5.3M |
| Dec 2028 |
$968K |
$727K |
$241K |
$4.7M |
| Nov 2028 |
$1.1M |
$585K |
$516K |
$4.5M |
| Oct 2028 |
$1.1M |
$649K |
$474K |
$9.4M |
| Sep 2028 |
$1.1M |
$600K |
$523K |
$9.0M |
| Aug 2028 |
$1.1M |
$535K |
$608K |
$8.4M |