Income Breakdown
| TV Revenue | $132K |
| TV Placement Bonus | $43K |
| Matchday Revenue | $10K |
| Sponsorship | $5K |
| Merchandising | $71K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $287K |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $27K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $133K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$261K |
$454K |
$-193K |
$-4.8M |
| Sep 2029 |
$256K |
$443K |
$-187K |
$-4.6M |
| Aug 2029 |
$241K |
$435K |
$-194K |
$-4.4M |
| Jul 2029 |
$252K |
$344K |
$-91K |
$-4.2M |
| Jun 2029 |
$245K |
$346K |
$-102K |
$-4.1M |
| May 2029 |
$246K |
$581K |
$-335K |
$-4.0M |
| Apr 2029 |
$251K |
$354K |
$-104K |
$-3.7M |
| Mar 2029 |
$253K |
$448K |
$-194K |
$-3.6M |
| Feb 2029 |
$262K |
$355K |
$-93K |
$-3.4M |
| Jan 2029 |
$266K |
$349K |
$-83K |
$-3.3M |
| Dec 2028 |
$283K |
$360K |
$-77K |
$-3.2M |
| Nov 2028 |
$384K |
$369K |
$15K |
$-3.1M |