Income Breakdown
| TV Revenue | $139K |
| TV Placement Bonus | $47K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $66K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $3K |
| Loan Fees (In) | $0 |
| Owner Investment | $136K |
Expense Breakdown
| Player Wages | $234K |
| Staff Wages | $6K |
| Transfer Amortization | $604 |
| Debt Interest | $43K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $130K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$260K |
$414K |
$-154K |
$-6.4M |
| Jun 2029 |
$251K |
$414K |
$-163K |
$-6.3M |
| May 2029 |
$249K |
$493K |
$-244K |
$-6.3M |
| Apr 2029 |
$246K |
$405K |
$-158K |
$-6.2M |
| Mar 2029 |
$247K |
$415K |
$-168K |
$-6.1M |
| Feb 2029 |
$252K |
$407K |
$-155K |
$-6.1M |
| Jan 2029 |
$248K |
$428K |
$-181K |
$-6.1M |
| Dec 2028 |
$225K |
$509K |
$-283K |
$-6.0M |
| Nov 2028 |
$214K |
$488K |
$-274K |
$-5.8M |
| Oct 2028 |
$225K |
$562K |
$-337K |
$-5.6M |
| Sep 2028 |
$801K |
$917K |
$-117K |
$-5.3M |
| Aug 2028 |
$290K |
$507K |
$-217K |
$-5.3M |