Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $248K |
| Sponsorship | $216K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.6M |
| Staff Wages | $46K |
| Transfer Amortization | $892K |
| Debt Interest | $0 |
| Loan Fees (Out) | $38K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2030 |
$8.5M |
$7.0M |
$1.5M |
$92.1M |
| Mar 2030 |
$8.2M |
$8.7M |
$-518K |
$90.1M |
| Feb 2030 |
$9.2M |
$5.0M |
$4.2M |
$89.9M |
| Jan 2030 |
$13.2M |
$4.8M |
$8.4M |
$98.4M |
| Dec 2029 |
$8.5M |
$5.5M |
$3.1M |
$89.4M |
| Nov 2029 |
$8.4M |
$5.7M |
$2.7M |
$85.7M |
| Oct 2029 |
$9.5M |
$7.0M |
$2.4M |
$82.4M |
| Sep 2029 |
$8.5M |
$7.2M |
$1.3M |
$79.4M |
| Aug 2029 |
$8.8M |
$5.8M |
$3.0M |
$80.7M |
| Jul 2029 |
$8.4M |
$6.0M |
$2.3M |
$80.4M |
| Jun 2029 |
$8.1M |
$5.8M |
$2.3M |
$77.9M |
| May 2029 |
$7.8M |
$6.4M |
$1.4M |
$75.0M |