Income Breakdown
| TV Revenue | $243K |
| TV Placement Bonus | $127K |
| Matchday Revenue | $119K |
| Sponsorship | $100K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $23K |
| Transfer Amortization | $90K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $620K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2030 |
$3.1M |
$3.0M |
$80K |
$8.9M |
| Dec 2029 |
$3.1M |
$2.7M |
$343K |
$8.7M |
| Nov 2029 |
$3.2M |
$2.7M |
$451K |
$8.3M |
| Oct 2029 |
$2.9M |
$3.1M |
$-120K |
$7.7M |
| Sep 2029 |
$3.0M |
$2.4M |
$580K |
$7.7M |
| Aug 2029 |
$3.0M |
$2.1M |
$864K |
$7.1M |
| Jul 2029 |
$3.0M |
$2.3M |
$695K |
$6.1M |
| Jun 2029 |
$3.3M |
$2.4M |
$966K |
$5.3M |
| May 2029 |
$3.1M |
$2.6M |
$501K |
$4.3M |
| Apr 2029 |
$3.1M |
$2.9M |
$222K |
$3.7M |
| Mar 2029 |
$3.2M |
$2.8M |
$373K |
$3.4M |
| Feb 2029 |
$3.2M |
$2.7M |
$507K |
$2.9M |