Income Breakdown
| TV Revenue | $126K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $4K |
| Sponsorship | $4K |
| Merchandising | $21K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $54K |
Expense Breakdown
| Player Wages | $116K |
| Staff Wages | $8K |
| Transfer Amortization | $728 |
| Debt Interest | $26K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $106K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2030 |
$155K |
$257K |
$-102K |
$-4.0M |
| Dec 2029 |
$169K |
$256K |
$-87K |
$-4.0M |
| Nov 2029 |
$178K |
$252K |
$-74K |
$-3.9M |
| Oct 2029 |
$211K |
$270K |
$-60K |
$-3.9M |
| Sep 2029 |
$211K |
$278K |
$-67K |
$-3.8M |
| Aug 2029 |
$162K |
$265K |
$-103K |
$-3.8M |
| Jul 2029 |
$165K |
$254K |
$-89K |
$-3.7M |
| Jun 2029 |
$161K |
$245K |
$-83K |
$-3.6M |
| May 2029 |
$161K |
$262K |
$-101K |
$-3.6M |
| Apr 2029 |
$163K |
$239K |
$-76K |
$-3.5M |
| Mar 2029 |
$163K |
$290K |
$-127K |
$-3.4M |
| Feb 2029 |
$176K |
$268K |
$-92K |
$-3.3M |