Income Breakdown
| TV Revenue | $739K |
| TV Placement Bonus | $120K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $174K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $74K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $648K |
| Staff Wages | $15K |
| Transfer Amortization | $5K |
| Debt Interest | $19K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $223K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$1.1M |
$911K |
$201K |
$-3.9M |
| Jun 2029 |
$764K |
$870K |
$-106K |
$-4.2M |
| May 2029 |
$775K |
$1.3M |
$-559K |
$-4.1M |
| Apr 2029 |
$733K |
$1.2M |
$-436K |
$-3.5M |
| Mar 2029 |
$1.2M |
$1.2M |
$47K |
$-3.1M |
| Feb 2029 |
$807K |
$1.3M |
$-522K |
$-3.1M |
| Jan 2029 |
$794K |
$1.2M |
$-438K |
$-2.6M |
| Dec 2028 |
$703K |
$1.1M |
$-412K |
$-2.1M |
| Nov 2028 |
$827K |
$1.2M |
$-354K |
$-1.7M |
| Oct 2028 |
$767K |
$1.4M |
$-644K |
$-1.4M |
| Sep 2028 |
$922K |
$2.2M |
$-1.3M |
$-741K |
| Aug 2028 |
$689K |
$1.1M |
$-426K |
$574K |