Income Breakdown
| TV Revenue | $4.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $90K |
| Sponsorship | $120K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $700K |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $34K |
| Transfer Amortization | $48K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2030 |
$7.1M |
$4.9M |
$2.2M |
$114.2M |
| Dec 2029 |
$8.5M |
$6.2M |
$2.3M |
$112.0M |
| Nov 2029 |
$9.4M |
$5.8M |
$3.6M |
$109.7M |
| Oct 2029 |
$8.8M |
$6.5M |
$2.3M |
$106.0M |
| Sep 2029 |
$9.0M |
$5.9M |
$3.1M |
$103.7M |
| Aug 2029 |
$6.1M |
$5.1M |
$1.0M |
$100.5M |
| Jul 2029 |
$11.9M |
$4.9M |
$7.0M |
$122.2M |
| Jun 2029 |
$9.1M |
$4.8M |
$4.3M |
$115.2M |
| May 2029 |
$6.2M |
$5.0M |
$1.2M |
$110.8M |
| Apr 2029 |
$6.3M |
$5.7M |
$526K |
$109.5M |
| Mar 2029 |
$6.3M |
$5.0M |
$1.3M |
$109.0M |
| Feb 2029 |
$10.2M |
$5.4M |
$4.8M |
$107.6M |