Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $232K |
| Matchday Revenue | $16K |
| Sponsorship | $37K |
| Merchandising | $277K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $604K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2030 |
$2.7M |
$2.0M |
$640K |
$12.3M |
| Apr 2030 |
$2.8M |
$2.6M |
$162K |
$11.6M |
| Mar 2030 |
$2.9M |
$3.1M |
$-190K |
$11.5M |
| Feb 2030 |
$2.9M |
$3.3M |
$-475K |
$11.6M |
| Jan 2030 |
$3.0M |
$2.5M |
$459K |
$12.1M |
| Dec 2029 |
$2.6M |
$2.2M |
$362K |
$11.7M |
| Nov 2029 |
$2.7M |
$2.4M |
$359K |
$11.3M |
| Oct 2029 |
$2.7M |
$2.2M |
$506K |
$10.9M |
| Sep 2029 |
$2.8M |
$2.5M |
$276K |
$10.4M |
| Aug 2029 |
$2.8M |
$1.9M |
$880K |
$10.2M |
| Jul 2029 |
$3.4M |
$2.5M |
$918K |
$9.3M |
| Jun 2029 |
$3.5M |
$2.0M |
$1.6M |
$8.4M |