Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $160K |
| Sponsorship | $158K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $363K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $117K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $19K |
| Transfer Amortization | $90K |
| Debt Interest | $0 |
| Loan Fees (Out) | $170K |
| Facility Maintenance | $836K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2030 |
$4.4M |
$3.9M |
$509K |
$12.0M |
| Jan 2030 |
$3.9M |
$4.9M |
$-972K |
$11.9M |
| Dec 2029 |
$3.9M |
$3.8M |
$80K |
$12.8M |
| Nov 2029 |
$4.2M |
$4.8M |
$-535K |
$12.6M |
| Oct 2029 |
$4.5M |
$7.2M |
$-2.7M |
$13.1M |
| Sep 2029 |
$4.9M |
$5.4M |
$-517K |
$15.7M |
| Aug 2029 |
$4.8M |
$3.4M |
$1.4M |
$16.1M |
| Jul 2029 |
$4.8M |
$3.3M |
$1.6M |
$41.2M |
| Jun 2029 |
$6.8M |
$3.1M |
$3.7M |
$40.0M |
| May 2029 |
$4.9M |
$3.5M |
$1.4M |
$36.3M |
| Apr 2029 |
$4.9M |
$3.4M |
$1.5M |
$34.9M |
| Mar 2029 |
$5.0M |
$5.9M |
$-935K |
$33.3M |