Income Breakdown
| TV Revenue | $8.5M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $0 |
| Sponsorship | $75K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $2.0M |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $14K |
| Transfer Amortization | $27K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2030 |
$14.7M |
$4.0M |
$10.7M |
$242.6M |
| Dec 2029 |
$8.2M |
$4.3M |
$3.9M |
$234.1M |
| Nov 2029 |
$8.4M |
$4.1M |
$4.2M |
$231.9M |
| Oct 2029 |
$8.3M |
$4.6M |
$3.6M |
$229.2M |
| Sep 2029 |
$8.2M |
$5.0M |
$3.2M |
$226.7M |
| Aug 2029 |
$8.0M |
$5.2M |
$2.9M |
$224.5M |
| Jul 2029 |
$8.3M |
$5.0M |
$3.3M |
$222.4M |
| Jun 2029 |
$8.4M |
$4.5M |
$3.9M |
$219.7M |
| May 2029 |
$11.7M |
$4.9M |
$6.8M |
$216.3M |
| Apr 2029 |
$10.9M |
$5.8M |
$5.1M |
$209.9M |
| Mar 2029 |
$10.0M |
$5.1M |
$4.9M |
$205.1M |
| Feb 2029 |
$8.5M |
$4.9M |
$3.6M |
$201.0M |