Income Breakdown
| TV Revenue | $130K |
| TV Placement Bonus | $31K |
| Matchday Revenue | $8K |
| Sponsorship | $5K |
| Merchandising | $22K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $90K |
Expense Breakdown
| Player Wages | $262K |
| Staff Wages | $5K |
| Transfer Amortization | $520 |
| Debt Interest | $26K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $111K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$195K |
$404K |
$-209K |
$-4.1M |
| Sep 2029 |
$191K |
$400K |
$-209K |
$-4.0M |
| Aug 2029 |
$163K |
$375K |
$-213K |
$-3.8M |
| Jul 2029 |
$165K |
$364K |
$-198K |
$-3.7M |
| Jun 2029 |
$162K |
$274K |
$-112K |
$-3.5M |
| May 2029 |
$161K |
$451K |
$-289K |
$-3.4M |
| Apr 2029 |
$164K |
$277K |
$-113K |
$-3.1M |
| Mar 2029 |
$173K |
$300K |
$-128K |
$-3.0M |
| Feb 2029 |
$182K |
$330K |
$-148K |
$-2.9M |
| Jan 2029 |
$175K |
$348K |
$-174K |
$-2.7M |
| Dec 2028 |
$183K |
$328K |
$-145K |
$-2.6M |
| Nov 2028 |
$188K |
$323K |
$-135K |
$-2.4M |