Income Breakdown
| TV Revenue | $213K |
| TV Placement Bonus | $92K |
| Matchday Revenue | $347K |
| Sponsorship | $89K |
| Merchandising | $2.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $22K |
| Transfer Amortization | $175K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $642K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2030 |
$2.9M |
$4.7M |
$-1.7M |
$4.3M |
| Mar 2030 |
$2.9M |
$3.6M |
$-718K |
$5.9M |
| Feb 2030 |
$2.9M |
$4.3M |
$-1.4M |
$6.4M |
| Jan 2030 |
$3.1M |
$3.8M |
$-742K |
$7.6M |
| Dec 2029 |
$2.8M |
$4.4M |
$-1.6M |
$8.2M |
| Nov 2029 |
$3.3M |
$3.4M |
$-133K |
$9.6M |
| Oct 2029 |
$2.7M |
$3.6M |
$-916K |
$9.6M |
| Sep 2029 |
$8.7M |
$5.3M |
$3.4M |
$10.3M |
| Aug 2029 |
$9.2M |
$2.9M |
$6.3M |
$7.3M |
| Jul 2029 |
$4.4M |
$3.6M |
$863K |
$1.2M |
| Jun 2029 |
$3.2M |
$3.2M |
$22K |
$2.7M |
| May 2029 |
$3.4M |
$3.9M |
$-509K |
$2.6M |