Income Breakdown
| TV Revenue | $191K |
| TV Placement Bonus | $88K |
| Matchday Revenue | $27K |
| Sponsorship | $83K |
| Merchandising | $533K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $473K |
| Prize Money | $0 |
| Loan Fees (In) | $65K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $6K |
| Transfer Amortization | $3K |
| Debt Interest | $13K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $337K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2029 |
$1.5M |
$1.6M |
$-187K |
$-3.2M |
| May 2029 |
$1.5M |
$1.9M |
$-411K |
$-3.0M |
| Apr 2029 |
$1.5M |
$1.6M |
$-44K |
$-2.6M |
| Mar 2029 |
$1.8M |
$1.4M |
$407K |
$-2.6M |
| Feb 2029 |
$1.3M |
$1.6M |
$-295K |
$-2.7M |
| Jan 2029 |
$1.9M |
$1.3M |
$623K |
$-2.4M |
| Dec 2028 |
$1.4M |
$1.3M |
$67K |
$-2.9M |
| Nov 2028 |
$1.4M |
$1.2M |
$175K |
$-2.9M |
| Oct 2028 |
$1.4M |
$1.7M |
$-290K |
$-3.1M |
| Sep 2028 |
$1.5M |
$1.7M |
$-261K |
$-2.8M |
| Aug 2028 |
$1.6M |
$2.4M |
$-817K |
$-2.6M |
| Jul 2028 |
$2.9M |
$1.4M |
$1.5M |
$-1.8M |