Income Breakdown
| TV Revenue | $961K |
| TV Placement Bonus | $102K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $41K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $398K |
| Staff Wages | $14K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $273K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$1.1M |
$688K |
$417K |
$8.5M |
| Jul 2029 |
$1.1M |
$690K |
$426K |
$8.1M |
| Jun 2029 |
$1.1M |
$832K |
$264K |
$7.7M |
| May 2029 |
$1.2M |
$947K |
$204K |
$7.4M |
| Apr 2029 |
$1.1M |
$770K |
$293K |
$7.2M |
| Mar 2029 |
$1.1M |
$716K |
$357K |
$6.9M |
| Feb 2029 |
$1.3M |
$855K |
$479K |
$6.5M |
| Jan 2029 |
$1.1M |
$856K |
$207K |
$6.0M |
| Dec 2028 |
$1.4M |
$837K |
$529K |
$5.8M |
| Nov 2028 |
$1.2M |
$791K |
$399K |
$5.3M |
| Oct 2028 |
$1.2M |
$798K |
$362K |
$4.9M |
| Sep 2028 |
$1.2M |
$844K |
$332K |
$4.5M |