Income Breakdown
| TV Revenue | $193K |
| TV Placement Bonus | $85K |
| Matchday Revenue | $16K |
| Sponsorship | $90 |
| Merchandising | $759 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $89K |
| Staff Wages | $4K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $80K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$295K |
$173K |
$122K |
$1.9M |
| Nov 2029 |
$208K |
$161K |
$47K |
$1.8M |
| Oct 2029 |
$237K |
$341K |
$-105K |
$1.8M |
| Sep 2029 |
$233K |
$190K |
$43K |
$1.9M |
| Aug 2029 |
$235K |
$148K |
$87K |
$1.8M |
| Jul 2029 |
$238K |
$146K |
$92K |
$1.8M |
| Jun 2029 |
$234K |
$146K |
$88K |
$1.7M |
| May 2029 |
$257K |
$163K |
$94K |
$1.6M |
| Apr 2029 |
$241K |
$158K |
$83K |
$1.5M |
| Mar 2029 |
$248K |
$153K |
$96K |
$1.4M |
| Feb 2029 |
$252K |
$251K |
$895 |
$1.3M |
| Jan 2029 |
$298K |
$171K |
$128K |
$1.3M |