Income Breakdown
| TV Revenue | $5.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $117K |
| Sponsorship | $384K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.3M |
| Staff Wages | $35K |
| Transfer Amortization | $369K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2030 |
$9.1M |
$7.1M |
$2.0M |
$85.8M |
| Dec 2029 |
$9.1M |
$6.7M |
$2.4M |
$83.5M |
| Nov 2029 |
$9.3M |
$6.7M |
$2.6M |
$80.7M |
| Oct 2029 |
$9.2M |
$8.9M |
$391K |
$77.8M |
| Sep 2029 |
$9.5M |
$7.2M |
$2.2M |
$77.0M |
| Aug 2029 |
$9.6M |
$6.7M |
$2.9M |
$107.1M |
| Jul 2029 |
$9.7M |
$8.8M |
$937K |
$103.8M |
| Jun 2029 |
$15.2M |
$5.4M |
$9.8M |
$108.9M |
| May 2029 |
$10.1M |
$6.3M |
$3.9M |
$98.9M |
| Apr 2029 |
$10.8M |
$6.9M |
$3.9M |
$94.8M |
| Mar 2029 |
$10.7M |
$6.4M |
$4.3M |
$90.8M |
| Feb 2029 |
$10.4M |
$8.0M |
$2.3M |
$86.2M |