Income Breakdown
| TV Revenue | $939K |
| TV Placement Bonus | $117K |
| Matchday Revenue | $40K |
| Sponsorship | $16K |
| Merchandising | $100K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $38K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $927K |
| Staff Wages | $11K |
| Transfer Amortization | $3K |
| Debt Interest | $35K |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $328K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$1.2M |
$1.3M |
$-63K |
$-7.8M |
| Jul 2029 |
$1.2M |
$1.4M |
$-236K |
$-7.8M |
| Jun 2029 |
$1.1M |
$1.4M |
$-287K |
$-7.5M |
| May 2029 |
$1.2M |
$1.8M |
$-654K |
$-7.3M |
| Apr 2029 |
$1.4M |
$1.6M |
$-216K |
$-6.6M |
| Mar 2029 |
$1.2M |
$1.1M |
$100K |
$-6.4M |
| Feb 2029 |
$1.2M |
$1.2M |
$11K |
$-6.5M |
| Jan 2029 |
$1.2M |
$967K |
$199K |
$-6.5M |
| Dec 2028 |
$1.3M |
$1.1M |
$190K |
$-6.7M |
| Nov 2028 |
$1.2M |
$1.4M |
$-106K |
$-6.9M |
| Oct 2028 |
$1.4M |
$3.5M |
$-2.1M |
$-6.8M |
| Sep 2028 |
$1.4M |
$2.3M |
$-843K |
$-4.7M |