Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $339K |
| Matchday Revenue | $133K |
| Sponsorship | $94K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $37K |
| Transfer Amortization | $45K |
| Debt Interest | $14K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $831K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2030 |
$3.2M |
$5.1M |
$-1.9M |
$-4.7M |
| Dec 2029 |
$3.3M |
$5.5M |
$-2.3M |
$-2.8M |
| Nov 2029 |
$3.3M |
$4.8M |
$-1.6M |
$-595K |
| Oct 2029 |
$3.0M |
$5.6M |
$-2.6M |
$913K |
| Sep 2029 |
$3.6M |
$4.8M |
$-1.2M |
$3.5M |
| Aug 2029 |
$3.5M |
$3.6M |
$-62K |
$4.6M |
| Jul 2029 |
$3.6M |
$3.9M |
$-296K |
$4.6M |
| Jun 2029 |
$5.0M |
$3.5M |
$1.5M |
$4.9M |
| May 2029 |
$3.6M |
$5.0M |
$-1.5M |
$3.3M |
| Apr 2029 |
$3.9M |
$3.4M |
$468K |
$4.7M |
| Mar 2029 |
$3.7M |
$4.5M |
$-754K |
$4.2M |
| Feb 2029 |
$3.8M |
$4.8M |
$-980K |
$4.9M |