Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $627K |
| Matchday Revenue | $74K |
| Sponsorship | $39K |
| Merchandising | $429K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $6K |
| Transfer Amortization | $35K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $733K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2030 |
$3.7M |
$4.1M |
$-446K |
$38.3M |
| Dec 2029 |
$3.8M |
$3.2M |
$601K |
$38.7M |
| Nov 2029 |
$3.8M |
$3.0M |
$732K |
$38.1M |
| Oct 2029 |
$3.8M |
$3.0M |
$778K |
$50.8M |
| Sep 2029 |
$3.8M |
$3.5M |
$284K |
$50.0M |
| Aug 2029 |
$3.9M |
$2.7M |
$1.1M |
$49.7M |
| Jul 2029 |
$3.9M |
$3.5M |
$463K |
$48.6M |
| Jun 2029 |
$6.1M |
$2.7M |
$3.5M |
$48.1M |
| May 2029 |
$4.1M |
$3.2M |
$874K |
$44.6M |
| Apr 2029 |
$3.9M |
$2.9M |
$1.0M |
$43.7M |
| Mar 2029 |
$3.9M |
$3.0M |
$921K |
$42.6M |
| Feb 2029 |
$4.3M |
$3.2M |
$1.1M |
$41.6M |