Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $198K |
| Sponsorship | $1.7M |
| Merchandising | $6.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $652K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.6M |
| Staff Wages | $34K |
| Transfer Amortization | $902K |
| Debt Interest | $0 |
| Loan Fees (Out) | $329K |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2030 |
$11.9M |
$11.1M |
$712K |
$61.8M |
| Feb 2030 |
$27.6M |
$11.4M |
$16.2M |
$60.2M |
| Jan 2030 |
$11.8M |
$11.2M |
$558K |
$44.3M |
| Dec 2029 |
$11.5M |
$10.2M |
$1.3M |
$42.9M |
| Nov 2029 |
$11.7M |
$9.7M |
$2.0M |
$40.7M |
| Oct 2029 |
$11.0M |
$15.0M |
$-4.0M |
$37.7M |
| Sep 2029 |
$26.4M |
$11.3M |
$15.1M |
$40.9M |
| Aug 2029 |
$10.5M |
$10.1M |
$404K |
$27.3M |
| Jul 2029 |
$10.7M |
$8.2M |
$2.5M |
$26.0M |
| Jun 2029 |
$11.7M |
$7.6M |
$4.0M |
$29.2M |
| May 2029 |
$9.1M |
$7.3M |
$1.8M |
$24.3M |
| Apr 2029 |
$9.8M |
$8.0M |
$1.9M |
$21.7M |