Income Breakdown
| TV Revenue | $140K |
| TV Placement Bonus | $15K |
| Matchday Revenue | $3K |
| Sponsorship | $2K |
| Merchandising | $12K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $47K |
Expense Breakdown
| Player Wages | $141K |
| Staff Wages | $5K |
| Transfer Amortization | $0 |
| Debt Interest | $28K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $111K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$171K |
$285K |
$-114K |
$-5.3M |
| Sep 2029 |
$165K |
$380K |
$-216K |
$-5.3M |
| Aug 2029 |
$168K |
$452K |
$-283K |
$-5.1M |
| Jul 2029 |
$176K |
$343K |
$-166K |
$-4.8M |
| Jun 2029 |
$177K |
$340K |
$-162K |
$-4.7M |
| May 2029 |
$175K |
$408K |
$-233K |
$-4.6M |
| Apr 2029 |
$201K |
$364K |
$-163K |
$-4.3M |
| Mar 2029 |
$200K |
$278K |
$-78K |
$-4.2M |
| Feb 2029 |
$202K |
$340K |
$-137K |
$-4.1M |
| Jan 2029 |
$206K |
$270K |
$-64K |
$-4.0M |
| Dec 2028 |
$230K |
$267K |
$-37K |
$-3.9M |
| Nov 2028 |
$199K |
$266K |
$-67K |
$-3.9M |