Income Breakdown
| TV Revenue | $6.7M |
| TV Placement Bonus | $815K |
| Matchday Revenue | $909K |
| Sponsorship | $374K |
| Merchandising | $3.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $315K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.0M |
| Staff Wages | $28K |
| Transfer Amortization | $767K |
| Debt Interest | $0 |
| Loan Fees (Out) | $305K |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2030 |
$13.0M |
$9.0M |
$4.0M |
$76.5M |
| Mar 2030 |
$12.6M |
$15.7M |
$-3.1M |
$71.7M |
| Feb 2030 |
$18.3M |
$9.9M |
$8.4M |
$74.6M |
| Jan 2030 |
$13.2M |
$9.8M |
$3.5M |
$68.0M |
| Dec 2029 |
$12.7M |
$8.3M |
$4.4M |
$63.8M |
| Nov 2029 |
$12.5M |
$8.5M |
$3.9M |
$58.7M |
| Oct 2029 |
$12.5M |
$13.5M |
$-944K |
$54.0M |
| Sep 2029 |
$12.3M |
$8.4M |
$4.0M |
$54.2M |
| Aug 2029 |
$20.5M |
$10.3M |
$10.2M |
$79.3M |
| Jul 2029 |
$15.6M |
$8.0M |
$7.6M |
$71.4M |
| Jun 2029 |
$20.8M |
$7.5M |
$13.3M |
$80.4M |
| May 2029 |
$13.9M |
$8.3M |
$5.7M |
$66.7M |