Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $767K |
| Matchday Revenue | $0 |
| Sponsorship | $98K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $258K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $25K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $833K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2030 |
$5.5M |
$2.6M |
$2.9M |
$38.5M |
| Dec 2029 |
$4.0M |
$2.7M |
$1.3M |
$35.6M |
| Nov 2029 |
$4.0M |
$2.7M |
$1.4M |
$34.3M |
| Oct 2029 |
$4.1M |
$2.7M |
$1.4M |
$33.0M |
| Sep 2029 |
$4.0M |
$2.9M |
$1.2M |
$31.6M |
| Aug 2029 |
$4.1M |
$3.1M |
$990K |
$30.4M |
| Jul 2029 |
$4.0M |
$4.1M |
$-89K |
$29.4M |
| Jun 2029 |
$4.4M |
$3.6M |
$828K |
$29.5M |
| May 2029 |
$4.1M |
$3.7M |
$450K |
$28.7M |
| Apr 2029 |
$4.0M |
$3.3M |
$707K |
$28.2M |
| Mar 2029 |
$4.2M |
$3.3M |
$956K |
$27.5M |
| Feb 2029 |
$4.4M |
$3.2M |
$1.2M |
$26.5M |