Income Breakdown
| TV Revenue | $7.8M |
| TV Placement Bonus | $2.5M |
| Matchday Revenue | $1.3M |
| Sponsorship | $1.2M |
| Merchandising | $7.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $122K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $13.6M |
| Staff Wages | $35K |
| Transfer Amortization | $2.5M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $3.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2030 |
$20.9M |
$19.2M |
$1.7M |
$253.8M |
| Mar 2030 |
$20.9M |
$21.2M |
$-218K |
$249.6M |
| Feb 2030 |
$23.8M |
$20.2M |
$3.6M |
$247.4M |
| Jan 2030 |
$23.0M |
$19.9M |
$3.1M |
$245.6M |
| Dec 2029 |
$23.0M |
$19.4M |
$3.5M |
$240.1M |
| Nov 2029 |
$23.4M |
$19.0M |
$4.4M |
$234.0M |
| Oct 2029 |
$23.4M |
$20.3M |
$3.1M |
$227.2M |
| Sep 2029 |
$25.9M |
$21.2M |
$4.7M |
$221.6M |
| Aug 2029 |
$22.3M |
$18.4M |
$3.9M |
$283.8M |
| Jul 2029 |
$25.5M |
$17.8M |
$7.7M |
$283.3M |
| Jun 2029 |
$43.9M |
$17.5M |
$26.4M |
$278.2M |
| May 2029 |
$24.8M |
$23.3M |
$1.4M |
$258.6M |