Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $10K |
| Sponsorship | $38K |
| Merchandising | $306K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $830K |
| Staff Wages | $19K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $710K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2030 |
$4.3M |
$1.6M |
$2.7M |
$86.3M |
| Mar 2030 |
$4.3M |
$1.5M |
$2.8M |
$84.0M |
| Feb 2030 |
$4.3M |
$1.6M |
$2.7M |
$81.5M |
| Jan 2030 |
$4.7M |
$1.6M |
$3.1M |
$79.0M |
| Dec 2029 |
$4.4M |
$1.5M |
$2.9M |
$76.0M |
| Nov 2029 |
$4.5M |
$1.5M |
$3.0M |
$73.1M |
| Oct 2029 |
$4.0M |
$1.7M |
$2.3M |
$70.1M |
| Sep 2029 |
$3.6M |
$1.3M |
$2.3M |
$84.9M |
| Aug 2029 |
$3.5M |
$1.3M |
$2.2M |
$83.0M |
| Jul 2029 |
$4.0M |
$1.3M |
$2.7M |
$81.0M |
| Jun 2029 |
$3.6M |
$1.4M |
$2.2M |
$78.4M |
| May 2029 |
$3.7M |
$1.8M |
$1.9M |
$76.2M |