Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $125K |
| Matchday Revenue | $66K |
| Sponsorship | $33K |
| Merchandising | $361K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $10K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $648K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2030 |
$3.0M |
$2.7M |
$300K |
$23.8M |
| Dec 2029 |
$3.1M |
$3.1M |
$-23K |
$23.5M |
| Nov 2029 |
$2.7M |
$2.4M |
$325K |
$23.5M |
| Oct 2029 |
$2.7M |
$2.2M |
$515K |
$23.2M |
| Sep 2029 |
$2.7M |
$2.3M |
$398K |
$22.7M |
| Aug 2029 |
$2.8M |
$2.2M |
$527K |
$22.3M |
| Jul 2029 |
$2.8M |
$2.7M |
$135K |
$21.7M |
| Jun 2029 |
$3.4M |
$2.2M |
$1.2M |
$21.6M |
| May 2029 |
$2.9M |
$3.0M |
$-88K |
$20.4M |
| Apr 2029 |
$2.9M |
$2.4M |
$487K |
$20.5M |
| Mar 2029 |
$3.2M |
$2.7M |
$438K |
$20.0M |
| Feb 2029 |
$3.2M |
$3.3M |
$-45K |
$19.5M |