Income Breakdown
| TV Revenue | $502K |
| TV Placement Bonus | $77K |
| Matchday Revenue | $35K |
| Sponsorship | $636 |
| Merchandising | $10K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $252K |
| Staff Wages | $20K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $170K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$625K |
$443K |
$182K |
$1.2M |
| Sep 2029 |
$612K |
$441K |
$172K |
$979K |
| Aug 2029 |
$614K |
$551K |
$63K |
$807K |
| Jul 2029 |
$626K |
$469K |
$157K |
$742K |
| Jun 2029 |
$644K |
$466K |
$178K |
$584K |
| May 2029 |
$649K |
$464K |
$185K |
$405K |
| Apr 2029 |
$776K |
$487K |
$288K |
$219K |
| Mar 2029 |
$667K |
$530K |
$138K |
$-70K |
| Feb 2029 |
$551K |
$611K |
$-60K |
$-206K |
| Jan 2029 |
$555K |
$378K |
$176K |
$-147K |
| Dec 2028 |
$583K |
$380K |
$203K |
$-324K |
| Nov 2028 |
$602K |
$384K |
$218K |
$-528K |