Income Breakdown
| TV Revenue | $473K |
| TV Placement Bonus | $33K |
| Matchday Revenue | $3K |
| Sponsorship | $52K |
| Merchandising | $210K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $971K |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $39K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $273K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$772K |
$1.3M |
$-521K |
$-9.0M |
| Sep 2029 |
$769K |
$1.5M |
$-698K |
$-8.5M |
| Aug 2029 |
$829K |
$1.5M |
$-642K |
$-7.8M |
| Jul 2029 |
$823K |
$1.1M |
$-235K |
$-7.1M |
| Jun 2029 |
$1.1M |
$875K |
$264K |
$-6.9M |
| May 2029 |
$845K |
$1.7M |
$-835K |
$-7.1M |
| Apr 2029 |
$844K |
$886K |
$-42K |
$-6.3M |
| Mar 2029 |
$843K |
$1.1M |
$-233K |
$-6.3M |
| Feb 2029 |
$841K |
$955K |
$-114K |
$-6.0M |
| Jan 2029 |
$848K |
$892K |
$-44K |
$-5.9M |
| Dec 2028 |
$836K |
$1.1M |
$-258K |
$-5.9M |
| Nov 2028 |
$909K |
$1.1M |
$-162K |
$-5.6M |