Income Breakdown
| TV Revenue | $193K |
| TV Placement Bonus | $53K |
| Matchday Revenue | $0 |
| Sponsorship | $85 |
| Merchandising | $860 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $75K |
| Staff Wages | $10K |
| Transfer Amortization | $873 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $70K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$248K |
$156K |
$91K |
$3.0M |
| Sep 2029 |
$479K |
$225K |
$254K |
$2.9M |
| Aug 2029 |
$247K |
$161K |
$86K |
$2.7M |
| Jul 2029 |
$250K |
$210K |
$40K |
$2.6M |
| Jun 2029 |
$245K |
$173K |
$72K |
$2.5M |
| May 2029 |
$260K |
$160K |
$100K |
$2.5M |
| Apr 2029 |
$271K |
$178K |
$94K |
$2.4M |
| Mar 2029 |
$260K |
$187K |
$73K |
$2.3M |
| Feb 2029 |
$263K |
$255K |
$8K |
$2.2M |
| Jan 2029 |
$262K |
$178K |
$84K |
$2.2M |
| Dec 2028 |
$229K |
$177K |
$52K |
$2.1M |
| Nov 2028 |
$248K |
$162K |
$85K |
$2.1M |