Income Breakdown
| TV Revenue | $45K |
| TV Placement Bonus | $6K |
| Matchday Revenue | $0 |
| Sponsorship | $4K |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $63 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $163K |
| Staff Wages | $6K |
| Transfer Amortization | $312 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $101K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$86K |
$270K |
$-184K |
$-3.1M |
| Jun 2029 |
$96K |
$271K |
$-175K |
$-2.9M |
| May 2029 |
$94K |
$324K |
$-230K |
$-2.7M |
| Apr 2029 |
$92K |
$319K |
$-227K |
$-2.5M |
| Mar 2029 |
$91K |
$341K |
$-250K |
$-2.3M |
| Feb 2029 |
$101K |
$329K |
$-228K |
$-2.0M |
| Jan 2029 |
$102K |
$341K |
$-238K |
$-4.0M |
| Dec 2028 |
$100K |
$317K |
$-217K |
$-4.0M |
| Nov 2028 |
$105K |
$367K |
$-262K |
$-4.0M |
| Oct 2028 |
$103K |
$425K |
$-323K |
$-3.9M |
| Sep 2028 |
$108K |
$401K |
$-292K |
$-3.8M |
| Aug 2028 |
$90K |
$335K |
$-245K |
$-3.7M |