Income Breakdown
| TV Revenue | $420K |
| TV Placement Bonus | $160K |
| Matchday Revenue | $323 |
| Sponsorship | $5K |
| Merchandising | $121K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $307K |
Expense Breakdown
| Player Wages | $971K |
| Staff Wages | $3K |
| Transfer Amortization | $3K |
| Debt Interest | $104K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $277K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2030 |
$707K |
$1.4M |
$-652K |
$-17.4M |
| Dec 2029 |
$711K |
$1.2M |
$-534K |
$-17.0M |
| Nov 2029 |
$718K |
$1.1M |
$-410K |
$-16.8M |
| Oct 2029 |
$720K |
$1.2M |
$-530K |
$-16.6M |
| Sep 2029 |
$671K |
$1.3M |
$-663K |
$-16.3M |
| Aug 2029 |
$687K |
$1.0M |
$-355K |
$-15.8M |
| Jul 2029 |
$684K |
$935K |
$-251K |
$-15.5M |
| Jun 2029 |
$900K |
$977K |
$-76K |
$-15.3M |
| May 2029 |
$694K |
$1.6M |
$-858K |
$-15.3M |
| Apr 2029 |
$687K |
$875K |
$-188K |
$-14.5M |
| Mar 2029 |
$663K |
$1.2M |
$-541K |
$-14.3M |
| Feb 2029 |
$758K |
$1.2M |
$-453K |
$-13.7M |