Income Breakdown
| TV Revenue | $6.1M |
| TV Placement Bonus | $209K |
| Matchday Revenue | $1.0M |
| Sponsorship | $403K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $1.2M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $831K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.2M |
| Staff Wages | $44K |
| Transfer Amortization | $580K |
| Debt Interest | $0 |
| Loan Fees (Out) | $942K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2030 |
$12.4M |
$10.4M |
$2.0M |
$279.6M |
| Feb 2030 |
$11.7M |
$6.8M |
$4.9M |
$277.0M |
| Jan 2030 |
$12.5M |
$7.1M |
$5.4M |
$271.5M |
| Dec 2029 |
$13.2M |
$7.1M |
$6.1M |
$265.5M |
| Nov 2029 |
$13.0M |
$8.4M |
$4.7M |
$258.8M |
| Oct 2029 |
$13.2M |
$14.5M |
$-1.3M |
$253.6M |
| Sep 2029 |
$13.9M |
$6.6M |
$7.4M |
$254.3M |
| Aug 2029 |
$14.4M |
$6.2M |
$8.2M |
$268.4M |
| Jul 2029 |
$39.3M |
$6.5M |
$32.8M |
$260.0M |
| Jun 2029 |
$15.8M |
$6.4M |
$9.4M |
$226.7M |
| May 2029 |
$11.5M |
$7.0M |
$4.6M |
$216.7M |
| Apr 2029 |
$12.8M |
$9.0M |
$3.8M |
$211.6M |