Income Breakdown
| TV Revenue | $196K |
| TV Placement Bonus | $96K |
| Matchday Revenue | $0 |
| Sponsorship | $107 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $165K |
| Staff Wages | $8K |
| Transfer Amortization | $228 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $87K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$294K |
$260K |
$34K |
$420K |
| Sep 2029 |
$289K |
$296K |
$-7K |
$386K |
| Aug 2029 |
$293K |
$264K |
$28K |
$393K |
| Jul 2029 |
$299K |
$252K |
$47K |
$364K |
| Jun 2029 |
$291K |
$252K |
$39K |
$317K |
| May 2029 |
$307K |
$395K |
$-88K |
$278K |
| Apr 2029 |
$308K |
$294K |
$14K |
$366K |
| Mar 2029 |
$297K |
$272K |
$25K |
$352K |
| Feb 2029 |
$310K |
$351K |
$-40K |
$326K |
| Jan 2029 |
$319K |
$279K |
$40K |
$367K |
| Dec 2028 |
$296K |
$284K |
$12K |
$326K |
| Nov 2028 |
$271K |
$274K |
$-3K |
$314K |