Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $923K |
| Sponsorship | $3.2M |
| Merchandising | $7.1M |
| Domestic Cup Prize | $876K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $12.2M |
| Staff Wages | $31K |
| Transfer Amortization | $1.5M |
| Debt Interest | $0 |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $2.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2030 |
$17.4M |
$16.6M |
$765K |
$82.9M |
| Feb 2030 |
$19.0M |
$14.9M |
$4.1M |
$80.6M |
| Jan 2030 |
$17.8M |
$15.1M |
$2.6M |
$94.6M |
| Dec 2029 |
$20.8M |
$15.5M |
$5.3M |
$90.7M |
| Nov 2029 |
$24.3M |
$16.1M |
$8.1M |
$84.2M |
| Oct 2029 |
$16.9M |
$17.2M |
$-296K |
$74.8M |
| Sep 2029 |
$29.5M |
$13.8M |
$15.7M |
$73.9M |
| Aug 2029 |
$13.8M |
$12.2M |
$1.6M |
$88.0M |
| Jul 2029 |
$14.8M |
$11.4M |
$3.4M |
$88.3M |
| Jun 2029 |
$21.5M |
$13.4M |
$8.1M |
$86.9M |
| May 2029 |
$12.5M |
$14.4M |
$-2.0M |
$77.6M |
| Apr 2029 |
$12.1M |
$11.6M |
$545K |
$78.5M |