Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $427K |
| Matchday Revenue | $100K |
| Sponsorship | $185K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $440K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $39K |
| Transfer Amortization | $70K |
| Debt Interest | $0 |
| Loan Fees (Out) | $608K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2030 |
$7.1M |
$5.6M |
$1.5M |
$112.7M |
| Jan 2030 |
$6.9M |
$5.6M |
$1.4M |
$111.2M |
| Dec 2029 |
$6.8M |
$5.5M |
$1.3M |
$109.7M |
| Nov 2029 |
$6.2M |
$5.3M |
$927K |
$108.3M |
| Oct 2029 |
$6.5M |
$11.9M |
$-5.4M |
$107.4M |
| Sep 2029 |
$6.7M |
$4.5M |
$2.2M |
$112.7M |
| Aug 2029 |
$9.2M |
$4.4M |
$4.8M |
$110.4M |
| Jul 2029 |
$7.4M |
$3.9M |
$3.5M |
$105.5M |
| Jun 2029 |
$10.6M |
$5.6M |
$5.0M |
$102.1M |
| May 2029 |
$6.7M |
$5.2M |
$1.6M |
$97.0M |
| Apr 2029 |
$6.8M |
$4.6M |
$2.2M |
$95.4M |
| Mar 2029 |
$7.8M |
$5.4M |
$2.5M |
$93.1M |