Income Breakdown
| TV Revenue | $785K |
| TV Placement Bonus | $439K |
| Matchday Revenue | $17K |
| Sponsorship | $1K |
| Merchandising | $56K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $980K |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $32K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $250K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$6.2M |
$1.3M |
$5.0M |
$-2.5M |
| Jun 2029 |
$1.3M |
$1.2M |
$117K |
$-7.5M |
| May 2029 |
$1.3M |
$1.8M |
$-500K |
$-7.6M |
| Apr 2029 |
$1.4M |
$1.2M |
$158K |
$-7.1M |
| Mar 2029 |
$954K |
$1.0M |
$-75K |
$-7.3M |
| Feb 2029 |
$1.0M |
$1.1M |
$-11K |
$-7.2M |
| Jan 2029 |
$1.6M |
$873K |
$694K |
$-7.2M |
| Dec 2028 |
$1.0M |
$909K |
$107K |
$-7.9M |
| Nov 2028 |
$1.0M |
$872K |
$138K |
$-8.0M |
| Oct 2028 |
$1.0M |
$1.3M |
$-300K |
$-8.1M |
| Sep 2028 |
$1.1M |
$1.1M |
$-47K |
$-7.8M |
| Aug 2028 |
$1.9M |
$1.4M |
$422K |
$-7.8M |