Income Breakdown
| TV Revenue | $46K |
| TV Placement Bonus | $15K |
| Matchday Revenue | $0 |
| Sponsorship | $3K |
| Merchandising | $49K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $396 |
| Loan Fees (In) | $0 |
| Owner Investment | $56K |
Expense Breakdown
| Player Wages | $111K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $26K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $109K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$114K |
$248K |
$-134K |
$-4.7M |
| Jun 2029 |
$124K |
$250K |
$-127K |
$-4.6M |
| May 2029 |
$124K |
$281K |
$-157K |
$-4.6M |
| Apr 2029 |
$124K |
$279K |
$-155K |
$-4.5M |
| Mar 2029 |
$121K |
$304K |
$-183K |
$-4.3M |
| Feb 2029 |
$133K |
$298K |
$-165K |
$-4.2M |
| Jan 2029 |
$118K |
$293K |
$-175K |
$-4.1M |
| Dec 2028 |
$130K |
$288K |
$-158K |
$-3.9M |
| Nov 2028 |
$135K |
$298K |
$-163K |
$-3.8M |
| Oct 2028 |
$140K |
$303K |
$-163K |
$-3.7M |
| Sep 2028 |
$195K |
$428K |
$-233K |
$-3.5M |
| Aug 2028 |
$125K |
$310K |
$-185K |
$-3.3M |