Income Breakdown
| TV Revenue | $519K |
| TV Placement Bonus | $306K |
| Matchday Revenue | $573K |
| Sponsorship | $64K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $3.0M |
| Prize Money | $0 |
| Loan Fees (In) | $17K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.0M |
| Staff Wages | $24K |
| Transfer Amortization | $246K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $965K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2030 |
$5.7M |
$7.2M |
$-1.5M |
$70.1M |
| Mar 2030 |
$7.0M |
$8.1M |
$-1.1M |
$71.3M |
| Feb 2030 |
$5.5M |
$6.2M |
$-735K |
$72.5M |
| Jan 2030 |
$5.9M |
$6.3M |
$-380K |
$73.0M |
| Dec 2029 |
$5.5M |
$6.9M |
$-1.4M |
$73.1M |
| Nov 2029 |
$5.6M |
$6.1M |
$-512K |
$74.2M |
| Oct 2029 |
$5.7M |
$6.6M |
$-936K |
$74.5M |
| Sep 2029 |
$8.6M |
$7.3M |
$1.3M |
$75.2M |
| Aug 2029 |
$5.5M |
$8.1M |
$-2.6M |
$73.9M |
| Jul 2029 |
$7.7M |
$6.5M |
$1.2M |
$89.1M |
| Jun 2029 |
$5.6M |
$5.2M |
$447K |
$87.7M |
| May 2029 |
$5.7M |
$7.0M |
$-1.2M |
$87.0M |