Income Breakdown
| TV Revenue | $499K |
| TV Placement Bonus | $19K |
| Matchday Revenue | $8K |
| Sponsorship | $548 |
| Merchandising | $17K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $295K |
| Staff Wages | $6K |
| Transfer Amortization | $250 |
| Debt Interest | $18K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $156K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$544K |
$476K |
$68K |
$-4.0M |
| Oct 2029 |
$553K |
$692K |
$-139K |
$-4.1M |
| Sep 2029 |
$560K |
$640K |
$-80K |
$-4.0M |
| Aug 2029 |
$568K |
$769K |
$-201K |
$-3.9M |
| Jul 2029 |
$573K |
$675K |
$-102K |
$-3.7M |
| Jun 2029 |
$572K |
$628K |
$-55K |
$-3.6M |
| May 2029 |
$561K |
$795K |
$-234K |
$-3.5M |
| Apr 2029 |
$548K |
$653K |
$-105K |
$-3.3M |
| Mar 2029 |
$607K |
$670K |
$-63K |
$-3.2M |
| Feb 2029 |
$549K |
$477K |
$72K |
$-3.1M |
| Jan 2029 |
$552K |
$477K |
$75K |
$-3.2M |
| Dec 2028 |
$580K |
$520K |
$59K |
$-3.3M |