Income Breakdown
| TV Revenue | $196K |
| TV Placement Bonus | $117K |
| Matchday Revenue | $0 |
| Sponsorship | $523 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $184K |
| Staff Wages | $6K |
| Transfer Amortization | $2K |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $116K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$316K |
$311K |
$4K |
$-731K |
| Oct 2029 |
$233K |
$458K |
$-225K |
$-736K |
| Sep 2029 |
$229K |
$236K |
$-6K |
$-512K |
| Aug 2029 |
$232K |
$249K |
$-17K |
$-508K |
| Jul 2029 |
$234K |
$354K |
$-119K |
$-493K |
| Jun 2029 |
$231K |
$235K |
$-4K |
$-375K |
| May 2029 |
$275K |
$260K |
$15K |
$-372K |
| Apr 2029 |
$246K |
$327K |
$-81K |
$-388K |
| Mar 2029 |
$260K |
$448K |
$-188K |
$-309K |
| Feb 2029 |
$296K |
$320K |
$-24K |
$-122K |
| Jan 2029 |
$301K |
$325K |
$-24K |
$-99K |
| Dec 2028 |
$336K |
$306K |
$30K |
$-77K |