Income Breakdown
| TV Revenue | $449K |
| TV Placement Bonus | $75K |
| Matchday Revenue | $1K |
| Sponsorship | $4K |
| Merchandising | $165K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $793K |
| Staff Wages | $7K |
| Transfer Amortization | $4K |
| Debt Interest | $20K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $179K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$696K |
$1.0M |
$-308K |
$-4.8M |
| Oct 2029 |
$750K |
$1.1M |
$-337K |
$-4.5M |
| Sep 2029 |
$644K |
$1.1M |
$-447K |
$-4.1M |
| Aug 2029 |
$824K |
$802K |
$22K |
$-3.7M |
| Jul 2029 |
$811K |
$973K |
$-162K |
$-3.7M |
| Jun 2029 |
$1.1M |
$822K |
$281K |
$-3.6M |
| May 2029 |
$799K |
$735K |
$64K |
$-3.8M |
| Apr 2029 |
$797K |
$723K |
$75K |
$-3.9M |
| Mar 2029 |
$789K |
$751K |
$39K |
$-4.0M |
| Feb 2029 |
$790K |
$796K |
$-5K |
$-4.0M |
| Jan 2029 |
$744K |
$854K |
$-110K |
$-4.0M |
| Dec 2028 |
$746K |
$993K |
$-247K |
$-3.9M |