Income Breakdown
| TV Revenue | $6.1M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $135K |
| Sponsorship | $38K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $275K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.7M |
| Staff Wages | $18K |
| Transfer Amortization | $412K |
| Debt Interest | $0 |
| Loan Fees (Out) | $114K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2030 |
$10.0M |
$8.7M |
$1.3M |
$101.4M |
| Apr 2030 |
$9.8M |
$9.1M |
$621K |
$99.7M |
| Mar 2030 |
$10.6M |
$8.4M |
$2.2M |
$98.7M |
| Feb 2030 |
$12.6M |
$8.0M |
$4.7M |
$96.1M |
| Jan 2030 |
$10.9M |
$8.6M |
$2.3M |
$91.4M |
| Dec 2029 |
$9.6M |
$7.4M |
$2.3M |
$88.7M |
| Nov 2029 |
$9.8M |
$8.1M |
$1.6M |
$86.0M |
| Oct 2029 |
$10.7M |
$10.5M |
$224K |
$84.0M |
| Sep 2029 |
$9.0M |
$7.6M |
$1.4M |
$83.4M |
| Aug 2029 |
$9.5M |
$9.0M |
$458K |
$105.1M |
| Jul 2029 |
$11.0M |
$6.1M |
$4.9M |
$108.7M |
| Jun 2029 |
$14.0M |
$6.6M |
$7.4M |
$108.5M |