Income Breakdown
| TV Revenue | $522K |
| TV Placement Bonus | $96K |
| Matchday Revenue | $21K |
| Sponsorship | $4K |
| Merchandising | $47K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $676K |
| Staff Wages | $32K |
| Transfer Amortization | $812 |
| Debt Interest | $29K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $216K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$689K |
$954K |
$-265K |
$-6.4M |
| Sep 2029 |
$688K |
$1.1M |
$-425K |
$-6.1M |
| Aug 2029 |
$704K |
$934K |
$-230K |
$-5.7M |
| Jul 2029 |
$785K |
$1.0M |
$-238K |
$-5.5M |
| Jun 2029 |
$836K |
$1.1M |
$-235K |
$-5.2M |
| May 2029 |
$859K |
$1.4M |
$-507K |
$-5.0M |
| Apr 2029 |
$887K |
$963K |
$-76K |
$-4.5M |
| Mar 2029 |
$888K |
$974K |
$-86K |
$-4.4M |
| Feb 2029 |
$678K |
$1.1M |
$-434K |
$-4.3M |
| Jan 2029 |
$683K |
$743K |
$-59K |
$-3.9M |
| Dec 2028 |
$721K |
$882K |
$-161K |
$-3.8M |
| Nov 2028 |
$718K |
$767K |
$-49K |
$-3.7M |