Income Breakdown
| TV Revenue | $912K |
| TV Placement Bonus | $45K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $19K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $384K |
| Staff Wages | $10K |
| Transfer Amortization | $416 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $188K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$979K |
$583K |
$396K |
$22.3M |
| Sep 2029 |
$990K |
$432K |
$558K |
$22.0M |
| Aug 2029 |
$1.0M |
$424K |
$577K |
$21.5M |
| Jul 2029 |
$1.0M |
$476K |
$569K |
$20.9M |
| Jun 2029 |
$1.0M |
$424K |
$596K |
$20.3M |
| May 2029 |
$1.1M |
$422K |
$656K |
$19.7M |
| Apr 2029 |
$1.1M |
$657K |
$438K |
$19.1M |
| Mar 2029 |
$1.1M |
$500K |
$565K |
$18.6M |
| Feb 2029 |
$1.1M |
$522K |
$545K |
$18.0M |
| Jan 2029 |
$1.3M |
$557K |
$700K |
$17.5M |
| Dec 2028 |
$1.0M |
$595K |
$433K |
$16.8M |
| Nov 2028 |
$969K |
$519K |
$451K |
$16.4M |