Income Breakdown
| TV Revenue | $116K |
| TV Placement Bonus | $42K |
| Matchday Revenue | $10K |
| Sponsorship | $4K |
| Merchandising | $50K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $252K |
Expense Breakdown
| Player Wages | $336K |
| Staff Wages | $5K |
| Transfer Amortization | $0 |
| Debt Interest | $34K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $123K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$223K |
$497K |
$-274K |
$-7.1M |
| Oct 2029 |
$227K |
$921K |
$-693K |
$-7.1M |
| Sep 2029 |
$237K |
$601K |
$-364K |
$-6.6M |
| Aug 2029 |
$279K |
$519K |
$-239K |
$-6.4M |
| Jul 2029 |
$222K |
$382K |
$-160K |
$-6.3M |
| Jun 2029 |
$210K |
$386K |
$-176K |
$-6.4M |
| May 2029 |
$208K |
$591K |
$-383K |
$-6.4M |
| Apr 2029 |
$211K |
$386K |
$-176K |
$-6.2M |
| Mar 2029 |
$277K |
$446K |
$-169K |
$-6.1M |
| Feb 2029 |
$218K |
$400K |
$-182K |
$-6.2M |
| Jan 2029 |
$221K |
$430K |
$-209K |
$-6.2M |
| Dec 2028 |
$224K |
$497K |
$-274K |
$-6.1M |