Income Breakdown
| TV Revenue | $141K |
| TV Placement Bonus | $19K |
| Matchday Revenue | $0 |
| Sponsorship | $31K |
| Merchandising | $281K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $345K |
| Prize Money | $464 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $753K |
| Staff Wages | $5K |
| Transfer Amortization | $0 |
| Debt Interest | $57K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $292K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$818K |
$1.1M |
$-289K |
$-9.8M |
| Jun 2029 |
$818K |
$800K |
$18K |
$-9.5M |
| May 2029 |
$812K |
$797K |
$14K |
$-9.6M |
| Apr 2029 |
$807K |
$833K |
$-26K |
$-9.6M |
| Mar 2029 |
$1.5M |
$1.1M |
$431K |
$-9.5M |
| Feb 2029 |
$810K |
$1.1M |
$-241K |
$-10.0M |
| Jan 2029 |
$829K |
$1.0M |
$-196K |
$-9.7M |
| Dec 2028 |
$854K |
$1.2M |
$-374K |
$-9.5M |
| Nov 2028 |
$879K |
$1.4M |
$-494K |
$-9.2M |
| Oct 2028 |
$854K |
$1.5M |
$-693K |
$-8.7M |
| Sep 2028 |
$1.1M |
$1.6M |
$-531K |
$-8.0M |
| Aug 2028 |
$1.4M |
$1.6M |
$-253K |
$-7.4M |