Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $0 |
| Sponsorship | $746K |
| Merchandising | $3.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $340K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $12.8M |
| Staff Wages | $14K |
| Transfer Amortization | $1.1M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2030 |
$10.4M |
$15.8M |
$-5.5M |
$12.3M |
| Apr 2030 |
$11.9M |
$10.9M |
$991K |
$16.6M |
| Mar 2030 |
$12.1M |
$12.0M |
$136K |
$14.5M |
| Feb 2030 |
$11.1M |
$11.0M |
$32K |
$13.2M |
| Jan 2030 |
$11.6M |
$12.6M |
$-929K |
$21.8M |
| Dec 2029 |
$13.8M |
$12.6M |
$1.2M |
$22.1M |
| Nov 2029 |
$13.4M |
$14.1M |
$-684K |
$20.0M |
| Oct 2029 |
$11.0M |
$22.8M |
$-11.8M |
$19.7M |
| Sep 2029 |
$13.6M |
$14.0M |
$-369K |
$30.6M |
| Aug 2029 |
$9.7M |
$12.5M |
$-2.8M |
$30.0M |
| Jul 2029 |
$21.6M |
$9.4M |
$12.1M |
$70.3M |
| Jun 2029 |
$11.2M |
$9.6M |
$1.6M |
$61.1M |