Income Breakdown
| TV Revenue | $143K |
| TV Placement Bonus | $60K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $87K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $647K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $602K |
| Staff Wages | $19K |
| Transfer Amortization | $645 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $295K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$939K |
$916K |
$23K |
$9.1M |
| Oct 2029 |
$923K |
$840K |
$83K |
$9.1M |
| Sep 2029 |
$921K |
$1.1M |
$-140K |
$9.0M |
| Aug 2029 |
$934K |
$1.1M |
$-118K |
$9.2M |
| Jul 2029 |
$927K |
$1.1M |
$-146K |
$9.3M |
| Jun 2029 |
$945K |
$1.0M |
$-57K |
$9.4M |
| May 2029 |
$973K |
$1.4M |
$-409K |
$9.5M |
| Apr 2029 |
$944K |
$1.0M |
$-98K |
$9.9M |
| Mar 2029 |
$976K |
$856K |
$120K |
$10.0M |
| Feb 2029 |
$966K |
$872K |
$94K |
$9.9M |
| Jan 2029 |
$1.3M |
$787K |
$482K |
$9.8M |
| Dec 2028 |
$1.3M |
$772K |
$494K |
$9.3M |