Income Breakdown
| TV Revenue | $267K |
| TV Placement Bonus | $113K |
| Matchday Revenue | $41K |
| Sponsorship | $3K |
| Merchandising | $111K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $916K |
| Staff Wages | $9K |
| Transfer Amortization | $14K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $197K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2030 |
$535K |
$1.1M |
$-601K |
$9.4M |
| Apr 2030 |
$521K |
$1.1M |
$-565K |
$10.0M |
| Mar 2030 |
$579K |
$1.1M |
$-553K |
$10.6M |
| Feb 2030 |
$558K |
$1.5M |
$-906K |
$11.1M |
| Jan 2030 |
$560K |
$1.3M |
$-787K |
$12.0M |
| Dec 2029 |
$522K |
$1.1M |
$-553K |
$12.8M |
| Nov 2029 |
$535K |
$1.1M |
$-542K |
$13.3M |
| Oct 2029 |
$528K |
$1.2M |
$-666K |
$13.9M |
| Sep 2029 |
$1.2M |
$1.2M |
$-37K |
$14.6M |
| Aug 2029 |
$664K |
$742K |
$-77K |
$14.7M |
| Jul 2029 |
$1.1M |
$912K |
$144K |
$14.8M |
| Jun 2029 |
$516K |
$1.2M |
$-702K |
$14.7M |