Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $484K |
| Matchday Revenue | $34K |
| Sponsorship | $128K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $146K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $10.8M |
| Staff Wages | $31K |
| Transfer Amortization | $210K |
| Debt Interest | $169K |
| Loan Fees (Out) | $74K |
| Facility Maintenance | $913K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2030 |
$3.8M |
$12.2M |
$-8.4M |
$-38.5M |
| Mar 2030 |
$3.9M |
$7.9M |
$-4.0M |
$-30.3M |
| Feb 2030 |
$7.4M |
$7.5M |
$-152K |
$-26.5M |
| Jan 2030 |
$4.3M |
$8.5M |
$-4.2M |
$-26.5M |
| Dec 2029 |
$4.0M |
$6.8M |
$-2.8M |
$-22.6M |
| Nov 2029 |
$4.3M |
$11.9M |
$-7.6M |
$-20.0M |
| Oct 2029 |
$4.0M |
$7.4M |
$-3.3M |
$-12.6M |
| Sep 2029 |
$4.1M |
$5.9M |
$-1.8M |
$-9.5M |
| Aug 2029 |
$5.6M |
$6.7M |
$-1.1M |
$-7.9M |
| Jul 2029 |
$4.1M |
$5.7M |
$-1.6M |
$-7.0M |
| Jun 2029 |
$5.7M |
$4.7M |
$977K |
$-5.7M |
| May 2029 |
$4.1M |
$5.0M |
$-885K |
$-6.9M |