Income Breakdown
| TV Revenue | $5.9M |
| TV Placement Bonus | $486K |
| Matchday Revenue | $376K |
| Sponsorship | $419K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $104K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.0M |
| Staff Wages | $14K |
| Transfer Amortization | $50K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2030 |
$9.4M |
$5.5M |
$3.8M |
$296.5M |
| Apr 2030 |
$8.9M |
$5.3M |
$3.6M |
$296.6M |
| Mar 2030 |
$10.1M |
$5.5M |
$4.6M |
$296.6M |
| Feb 2030 |
$9.7M |
$4.5M |
$5.2M |
$295.5M |
| Jan 2030 |
$29.2M |
$4.8M |
$24.4M |
$292.2M |
| Dec 2029 |
$9.9M |
$4.9M |
$5.0M |
$271.3M |
| Nov 2029 |
$9.8M |
$4.8M |
$5.0M |
$268.2M |
| Oct 2029 |
$10.8M |
$5.4M |
$5.4M |
$264.9M |
| Sep 2029 |
$9.8M |
$7.0M |
$2.9M |
$259.8M |
| Aug 2029 |
$9.3M |
$7.3M |
$2.0M |
$257.0M |
| Jul 2029 |
$9.6M |
$4.4M |
$5.2M |
$255.0M |
| Jun 2029 |
$9.8M |
$4.6M |
$5.1M |
$249.7M |