Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $450K |
| Matchday Revenue | $851 |
| Sponsorship | $2K |
| Merchandising | $109K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $717K |
| Staff Wages | $27K |
| Transfer Amortization | $35K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $410K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2030 |
$2.9M |
$1.2M |
$1.7M |
$37.0M |
| Dec 2029 |
$3.1M |
$1.8M |
$1.3M |
$35.2M |
| Nov 2029 |
$3.0M |
$1.5M |
$1.5M |
$33.9M |
| Oct 2029 |
$2.8M |
$1.7M |
$1.1M |
$32.4M |
| Sep 2029 |
$2.8M |
$1.5M |
$1.4M |
$31.2M |
| Aug 2029 |
$2.3M |
$1.3M |
$1.0M |
$29.8M |
| Jul 2029 |
$2.3M |
$1.1M |
$1.2M |
$34.0M |
| Jun 2029 |
$2.6M |
$1.1M |
$1.5M |
$32.7M |
| May 2029 |
$2.2M |
$1.7M |
$494K |
$31.2M |
| Apr 2029 |
$2.2M |
$1.1M |
$1.2M |
$30.6M |
| Mar 2029 |
$2.2M |
$1.2M |
$974K |
$29.5M |
| Feb 2029 |
$2.2M |
$1.1M |
$1.1M |
$28.5M |