Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $585K |
| Matchday Revenue | $39K |
| Sponsorship | $16K |
| Merchandising | $162K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $500K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2030 |
$3.1M |
$1.6M |
$1.5M |
$57.4M |
| Apr 2030 |
$3.0M |
$1.6M |
$1.4M |
$55.8M |
| Mar 2030 |
$3.1M |
$1.7M |
$1.4M |
$54.5M |
| Feb 2030 |
$3.0M |
$1.7M |
$1.4M |
$53.1M |
| Jan 2030 |
$3.3M |
$1.7M |
$1.6M |
$51.7M |
| Dec 2029 |
$3.1M |
$1.9M |
$1.2M |
$50.1M |
| Nov 2029 |
$3.0M |
$1.6M |
$1.3M |
$48.9M |
| Oct 2029 |
$2.9M |
$2.9M |
$90K |
$47.6M |
| Sep 2029 |
$3.1M |
$1.4M |
$1.7M |
$52.6M |
| Aug 2029 |
$3.1M |
$1.4M |
$1.7M |
$50.9M |
| Jul 2029 |
$3.6M |
$1.5M |
$2.1M |
$49.2M |
| Jun 2029 |
$3.2M |
$1.6M |
$1.5M |
$47.1M |