Income Breakdown
| TV Revenue | $40K |
| TV Placement Bonus | $24K |
| Matchday Revenue | $11K |
| Sponsorship | $820 |
| Merchandising | $36K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $41K |
| Prize Money | $0 |
| Loan Fees (In) | $462 |
| Owner Investment | $233K |
Expense Breakdown
| Player Wages | $203K |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $23K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $110K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$153K |
$339K |
$-186K |
$-5.5M |
| Oct 2029 |
$152K |
$397K |
$-245K |
$-5.6M |
| Sep 2029 |
$138K |
$425K |
$-287K |
$-5.5M |
| Aug 2029 |
$152K |
$358K |
$-205K |
$-5.5M |
| Jul 2029 |
$153K |
$381K |
$-228K |
$-5.5M |
| Jun 2029 |
$151K |
$340K |
$-189K |
$-5.5M |
| May 2029 |
$149K |
$329K |
$-180K |
$-5.5M |
| Apr 2029 |
$160K |
$333K |
$-173K |
$-5.5M |
| Mar 2029 |
$163K |
$367K |
$-204K |
$-5.5M |
| Feb 2029 |
$161K |
$506K |
$-345K |
$-5.6M |
| Jan 2029 |
$161K |
$362K |
$-201K |
$-5.4M |
| Dec 2028 |
$158K |
$353K |
$-196K |
$-5.4M |