Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.5M |
| Sponsorship | $0 |
| Merchandising | $542K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2030 |
$4.6M |
$6.3M |
$-1.7M |
$7.7M |
| Dec 2029 |
$4.8M |
$5.9M |
$-1.1M |
$9.4M |
| Nov 2029 |
$6.9M |
$5.8M |
$1.1M |
$10.5M |
| Oct 2029 |
$3.9M |
$7.1M |
$-3.2M |
$9.3M |
| Sep 2029 |
$3.1M |
$5.0M |
$-1.9M |
$12.5M |
| Aug 2029 |
$3.1M |
$4.1M |
$-975K |
$14.4M |
| Jul 2029 |
$3.1M |
$4.2M |
$-1.1M |
$15.3M |
| Jun 2029 |
$6.6M |
$4.3M |
$2.3M |
$16.5M |
| May 2029 |
$4.2M |
$5.4M |
$-1.2M |
$14.2M |
| Apr 2029 |
$4.8M |
$5.3M |
$-425K |
$15.4M |
| Mar 2029 |
$37.3M |
$5.2M |
$32.1M |
$15.8M |
| Feb 2029 |
$5.6M |
$5.3M |
$308K |
$-16.3M |