Income Breakdown
| TV Revenue | $129K |
| TV Placement Bonus | $49K |
| Matchday Revenue | $4K |
| Sponsorship | $684 |
| Merchandising | $32K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $157K |
| Staff Wages | $6K |
| Transfer Amortization | $208 |
| Debt Interest | $18K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $117K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$215K |
$298K |
$-83K |
$-3.2M |
| Nov 2029 |
$230K |
$311K |
$-82K |
$-3.1M |
| Oct 2029 |
$229K |
$299K |
$-70K |
$-3.1M |
| Sep 2029 |
$275K |
$388K |
$-114K |
$-3.0M |
| Aug 2029 |
$174K |
$300K |
$-127K |
$-2.9M |
| Jul 2029 |
$177K |
$249K |
$-72K |
$-2.7M |
| Jun 2029 |
$177K |
$242K |
$-65K |
$-2.7M |
| May 2029 |
$177K |
$373K |
$-196K |
$-2.6M |
| Apr 2029 |
$179K |
$246K |
$-67K |
$-2.4M |
| Mar 2029 |
$180K |
$307K |
$-127K |
$-2.3M |
| Feb 2029 |
$195K |
$347K |
$-152K |
$-2.2M |
| Jan 2029 |
$197K |
$250K |
$-53K |
$-2.1M |