Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $607K |
| Matchday Revenue | $151K |
| Sponsorship | $71K |
| Merchandising | $1.5M |
| 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 | $10K |
| Transfer Amortization | $58K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $965K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2030 |
$3.7M |
$4.8M |
$-1.1M |
$21.0M |
| Apr 2030 |
$3.7M |
$3.9M |
$-221K |
$22.0M |
| Mar 2030 |
$3.7M |
$3.2M |
$540K |
$22.2M |
| Feb 2030 |
$3.8M |
$3.4M |
$425K |
$21.6M |
| Jan 2030 |
$4.0M |
$3.2M |
$757K |
$21.1M |
| Dec 2029 |
$4.3M |
$3.1M |
$1.2M |
$20.3M |
| Nov 2029 |
$3.6M |
$3.2M |
$392K |
$19.1M |
| Oct 2029 |
$3.7M |
$3.7M |
$-3K |
$18.6M |
| Sep 2029 |
$3.6M |
$3.7M |
$-117K |
$18.6M |
| Aug 2029 |
$3.5M |
$3.7M |
$-247K |
$18.6M |
| Jul 2029 |
$3.5M |
$3.6M |
$-109K |
$18.8M |
| Jun 2029 |
$3.4M |
$3.3M |
$146K |
$18.9M |