Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $13K |
| Sponsorship | $170K |
| Merchandising | $1.3M |
| 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 | $537K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2030 |
$6.6M |
$5.5M |
$1.1M |
$19.8M |
| Apr 2030 |
$6.7M |
$5.5M |
$1.1M |
$18.2M |
| Mar 2030 |
$9.1M |
$7.1M |
$2.0M |
$16.5M |
| Feb 2030 |
$7.3M |
$7.3M |
$60K |
$15.9M |
| Jan 2030 |
$7.2M |
$6.1M |
$1.1M |
$15.4M |
| Dec 2029 |
$7.2M |
$5.4M |
$1.9M |
$13.8M |
| Nov 2029 |
$7.3M |
$5.3M |
$2.0M |
$11.4M |
| Oct 2029 |
$7.3M |
$12.8M |
$-5.6M |
$9.0M |
| Sep 2029 |
$6.9M |
$6.3M |
$664K |
$14.1M |
| Aug 2029 |
$6.3M |
$5.6M |
$784K |
$13.4M |
| Jul 2029 |
$6.4M |
$5.2M |
$1.3M |
$12.1M |
| Jun 2029 |
$8.0M |
$5.3M |
$2.7M |
$12.8M |