Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $669K |
| Matchday Revenue | $42K |
| Sponsorship | $23K |
| Merchandising | $669K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $27K |
| Transfer Amortization | $47K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $765K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2030 |
$3.7M |
$3.1M |
$558K |
$41.7M |
| Dec 2029 |
$3.4M |
$3.8M |
$-481K |
$41.1M |
| Nov 2029 |
$3.4M |
$3.6M |
$-198K |
$41.6M |
| Oct 2029 |
$3.4M |
$3.6M |
$-254K |
$41.7M |
| Sep 2029 |
$3.7M |
$4.2M |
$-469K |
$41.9M |
| Aug 2029 |
$3.5M |
$3.6M |
$-73K |
$42.3M |
| Jul 2029 |
$3.5M |
$3.5M |
$52K |
$42.4M |
| Jun 2029 |
$4.5M |
$2.8M |
$1.8M |
$42.3M |
| May 2029 |
$3.5M |
$3.4M |
$86K |
$40.4M |
| Apr 2029 |
$3.6M |
$2.7M |
$902K |
$40.3M |
| Mar 2029 |
$3.6M |
$2.8M |
$814K |
$39.4M |
| Feb 2029 |
$3.7M |
$2.9M |
$796K |
$38.5M |