Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $812K |
| Matchday Revenue | $0 |
| Sponsorship | $247K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $45K |
| Transfer Amortization | $314K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2030 |
$6.1M |
$3.7M |
$2.4M |
$39.5M |
| Dec 2029 |
$8.0M |
$3.9M |
$4.1M |
$36.8M |
| Nov 2029 |
$6.3M |
$4.6M |
$1.8M |
$32.4M |
| Oct 2029 |
$6.1M |
$4.9M |
$1.1M |
$30.3M |
| Sep 2029 |
$6.3M |
$7.2M |
$-888K |
$28.8M |
| Aug 2029 |
$6.3M |
$5.6M |
$706K |
$29.4M |
| Jul 2029 |
$6.2M |
$6.0M |
$205K |
$28.4M |
| Jun 2029 |
$6.6M |
$4.8M |
$1.8M |
$27.9M |
| May 2029 |
$5.8M |
$6.6M |
$-881K |
$25.8M |
| Apr 2029 |
$6.1M |
$4.3M |
$1.8M |
$59.2M |
| Mar 2029 |
$6.2M |
$4.3M |
$1.9M |
$57.1M |
| Feb 2029 |
$6.3M |
$3.8M |
$2.4M |
$54.9M |