Income Breakdown
| TV Revenue | $146K |
| TV Placement Bonus | $91K |
| Matchday Revenue | $41K |
| Sponsorship | $20K |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $893K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $13K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $341K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$2.2M |
$1.4M |
$754K |
$14.7M |
| Jul 2029 |
$1.3M |
$1.7M |
$-392K |
$14.0M |
| Jun 2029 |
$1.3M |
$1.6M |
$-285K |
$14.4M |
| May 2029 |
$1.3M |
$1.5M |
$-135K |
$14.6M |
| Apr 2029 |
$1.2M |
$1.5M |
$-235K |
$14.8M |
| Mar 2029 |
$2.2M |
$1.5M |
$740K |
$15.0M |
| Feb 2029 |
$2.2M |
$1.3M |
$977K |
$14.3M |
| Jan 2029 |
$1.5M |
$1.3M |
$168K |
$13.3M |
| Dec 2028 |
$1.6M |
$1.2M |
$395K |
$13.1M |
| Nov 2028 |
$1.5M |
$1.3M |
$220K |
$12.7M |
| Oct 2028 |
$1.5M |
$2.2M |
$-644K |
$12.5M |
| Sep 2028 |
$1.6M |
$1.7M |
$-124K |
$13.1M |