Income Breakdown
| TV Revenue | $6.0M |
| TV Placement Bonus | $2.5M |
| Matchday Revenue | $246K |
| Sponsorship | $431K |
| Merchandising | $2.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.5M |
| Staff Wages | $22K |
| Transfer Amortization | $778K |
| Debt Interest | $0 |
| Loan Fees (Out) | $41K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2030 |
$12.1M |
$8.2M |
$3.8M |
$263.2M |
| Mar 2030 |
$9.9M |
$7.7M |
$2.3M |
$259.4M |
| Feb 2030 |
$11.5M |
$7.5M |
$4.0M |
$257.5M |
| Jan 2030 |
$26.5M |
$5.4M |
$21.2M |
$252.6M |
| Dec 2029 |
$12.3M |
$6.2M |
$6.1M |
$257.4M |
| Nov 2029 |
$11.7M |
$6.3M |
$5.4M |
$252.3M |
| Oct 2029 |
$15.0M |
$6.4M |
$8.6M |
$247.8M |
| Sep 2029 |
$11.0M |
$7.8M |
$3.2M |
$239.9M |
| Aug 2029 |
$13.7M |
$14.4M |
$-697K |
$237.1M |
| Jul 2029 |
$10.9M |
$5.7M |
$5.1M |
$239.3M |
| Jun 2029 |
$12.0M |
$6.5M |
$5.5M |
$244.7M |
| May 2029 |
$10.7M |
$6.6M |
$4.1M |
$240.2M |