Income Breakdown
| TV Revenue | $39K |
| TV Placement Bonus | $20K |
| Matchday Revenue | $5K |
| Sponsorship | $701 |
| Merchandising | $34K |
| Domestic Cup Prize | $33K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $245K |
Expense Breakdown
| Player Wages | $395K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $15K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $103K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$132K |
$515K |
$-384K |
$-3.3M |
| Aug 2029 |
$86K |
$304K |
$-217K |
$-3.2M |
| Jul 2029 |
$88K |
$266K |
$-177K |
$-3.2M |
| Jun 2029 |
$86K |
$266K |
$-180K |
$-3.2M |
| May 2029 |
$86K |
$267K |
$-182K |
$-3.2M |
| Apr 2029 |
$92K |
$278K |
$-187K |
$-3.3M |
| Mar 2029 |
$103K |
$313K |
$-210K |
$-3.3M |
| Feb 2029 |
$111K |
$293K |
$-182K |
$-3.4M |
| Jan 2029 |
$107K |
$319K |
$-213K |
$-3.5M |
| Dec 2028 |
$103K |
$299K |
$-196K |
$-3.5M |
| Nov 2028 |
$104K |
$424K |
$-320K |
$-3.6M |
| Oct 2028 |
$98K |
$597K |
$-500K |
$-3.6M |