Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $577K |
| Matchday Revenue | $65K |
| Sponsorship | $72K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $400K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $20K |
| Transfer Amortization | $249K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $865K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2030 |
$4.3M |
$4.3M |
$51K |
$51.2M |
| Jan 2030 |
$4.3M |
$4.1M |
$102K |
$50.9M |
| Dec 2029 |
$4.3M |
$5.3M |
$-967K |
$50.6M |
| Nov 2029 |
$4.0M |
$4.3M |
$-271K |
$51.3M |
| Oct 2029 |
$3.9M |
$4.5M |
$-656K |
$51.3M |
| Sep 2029 |
$4.3M |
$4.7M |
$-363K |
$51.7M |
| Aug 2029 |
$8.4M |
$4.3M |
$4.1M |
$51.8M |
| Jul 2029 |
$6.6M |
$4.3M |
$2.4M |
$47.9M |
| Jun 2029 |
$4.8M |
$3.5M |
$1.3M |
$45.3M |
| May 2029 |
$4.1M |
$3.4M |
$609K |
$43.7M |
| Apr 2029 |
$4.1M |
$3.5M |
$591K |
$42.8M |
| Mar 2029 |
$4.1M |
$3.8M |
$317K |
$42.0M |