Income Breakdown
| TV Revenue | $256K |
| TV Placement Bonus | $108K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $95K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $550K |
| Staff Wages | $7K |
| Transfer Amortization | $2K |
| Debt Interest | $2K |
| Loan Fees (Out) | $12K |
| Facility Maintenance | $230K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$922K |
$804K |
$117K |
$-64K |
| Jul 2029 |
$913K |
$896K |
$17K |
$-184K |
| Jun 2029 |
$584K |
$768K |
$-184K |
$-203K |
| May 2029 |
$542K |
$1.2M |
$-659K |
$-21K |
| Apr 2029 |
$543K |
$944K |
$-401K |
$636K |
| Mar 2029 |
$523K |
$1.3M |
$-779K |
$1.0M |
| Feb 2029 |
$629K |
$958K |
$-330K |
$1.8M |
| Jan 2029 |
$586K |
$995K |
$-409K |
$2.1M |
| Dec 2028 |
$540K |
$862K |
$-322K |
$2.5M |
| Nov 2028 |
$572K |
$873K |
$-301K |
$2.9M |
| Oct 2028 |
$522K |
$1.4M |
$-850K |
$3.2M |
| Sep 2028 |
$551K |
$1.0M |
$-455K |
$4.0M |