Income Breakdown
| TV Revenue | $120K |
| TV Placement Bonus | $50K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $272K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $367K |
| Staff Wages | $4K |
| Transfer Amortization | $0 |
| Debt Interest | $34K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $192K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2029 |
$447K |
$596K |
$-150K |
$-5.9M |
| Jul 2029 |
$467K |
$629K |
$-162K |
$-5.7M |
| Jun 2029 |
$459K |
$571K |
$-112K |
$-5.6M |
| May 2029 |
$465K |
$524K |
$-60K |
$-5.5M |
| Apr 2029 |
$476K |
$555K |
$-80K |
$-5.4M |
| Mar 2029 |
$487K |
$562K |
$-75K |
$-5.3M |
| Feb 2029 |
$503K |
$543K |
$-41K |
$-5.2M |
| Jan 2029 |
$531K |
$599K |
$-68K |
$-5.2M |
| Dec 2028 |
$542K |
$700K |
$-158K |
$-5.1M |
| Nov 2028 |
$626K |
$748K |
$-122K |
$-5.0M |
| Oct 2028 |
$581K |
$1.0M |
$-450K |
$-4.9M |
| Sep 2028 |
$607K |
$618K |
$-11K |
$-4.4M |