Income Breakdown
| TV Revenue | $151K |
| TV Placement Bonus | $74K |
| Matchday Revenue | $0 |
| Sponsorship | $621 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $204K |
| Staff Wages | $4K |
| Transfer Amortization | $3K |
| Debt Interest | $8K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $79K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2029 |
$229K |
$298K |
$-69K |
$-1.8M |
| May 2029 |
$257K |
$362K |
$-105K |
$-1.8M |
| Apr 2029 |
$250K |
$346K |
$-95K |
$-1.7M |
| Mar 2029 |
$221K |
$341K |
$-120K |
$-1.6M |
| Feb 2029 |
$228K |
$436K |
$-208K |
$-1.4M |
| Jan 2029 |
$280K |
$366K |
$-87K |
$-1.2M |
| Dec 2028 |
$221K |
$358K |
$-137K |
$-1.2M |
| Nov 2028 |
$229K |
$351K |
$-123K |
$-1.0M |
| Oct 2028 |
$229K |
$345K |
$-116K |
$-902K |
| Sep 2028 |
$233K |
$403K |
$-170K |
$-788K |
| Aug 2028 |
$237K |
$265K |
$-28K |
$-621K |
| Jul 2028 |
$245K |
$383K |
$-138K |
$-595K |