Income Breakdown
| TV Revenue | $6.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.9M |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $506K |
Expense Breakdown
| Player Wages | $13.3M |
| Staff Wages | $40K |
| Transfer Amortization | $698K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2030 |
$9.2M |
$16.4M |
$-7.2M |
$-585K |
| Mar 2030 |
$8.3M |
$15.3M |
$-7.0M |
$5.9M |
| Feb 2030 |
$16.9M |
$24.4M |
$-7.5M |
$12.1M |
| Jan 2030 |
$9.3M |
$14.9M |
$-5.6M |
$22.8M |
| Dec 2029 |
$8.6M |
$14.7M |
$-6.1M |
$27.8M |
| Nov 2029 |
$13.8M |
$14.8M |
$-981K |
$33.2M |
| Oct 2029 |
$8.3M |
$15.7M |
$-7.5M |
$33.6M |
| Sep 2029 |
$27.1M |
$13.7M |
$13.4M |
$40.4M |
| Aug 2029 |
$6.9M |
$13.4M |
$-6.4M |
$26.4M |
| Jul 2029 |
$2.7M |
$13.3M |
$-10.6M |
$32.2M |
| Jun 2029 |
$39.5M |
$14.0M |
$25.5M |
$42.3M |
| May 2029 |
$10.2M |
$19.3M |
$-9.1M |
$16.2M |