Income Breakdown
| TV Revenue | $679K |
| TV Placement Bonus | $278K |
| Matchday Revenue | $1K |
| Sponsorship | $1K |
| Merchandising | $22K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $561K |
| Staff Wages | $8K |
| Transfer Amortization | $270 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $194K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$982K |
$763K |
$219K |
$8.4M |
| Oct 2029 |
$993K |
$953K |
$40K |
$8.1M |
| Sep 2029 |
$1.0M |
$684K |
$354K |
$8.1M |
| Aug 2029 |
$3.4M |
$711K |
$2.7M |
$10.0M |
| Jul 2029 |
$1.0M |
$711K |
$327K |
$7.3M |
| Jun 2029 |
$1.0M |
$710K |
$323K |
$6.9M |
| May 2029 |
$1.2M |
$1.4M |
$-202K |
$6.6M |
| Apr 2029 |
$1.1M |
$718K |
$346K |
$6.8M |
| Mar 2029 |
$1.3M |
$755K |
$536K |
$6.5M |
| Feb 2029 |
$1.1M |
$847K |
$210K |
$5.9M |
| Jan 2029 |
$1.1M |
$861K |
$229K |
$5.7M |
| Dec 2028 |
$1.1M |
$816K |
$252K |
$5.5M |