Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $92K |
| Matchday Revenue | $0 |
| Sponsorship | $29K |
| Merchandising | $598K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $4K |
| Transfer Amortization | $212K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $612K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2030 |
$2.7M |
$3.7M |
$-965K |
$14.3M |
| Apr 2030 |
$2.7M |
$3.0M |
$-296K |
$15.0M |
| Mar 2030 |
$2.9M |
$4.3M |
$-1.3M |
$15.1M |
| Feb 2030 |
$3.3M |
$4.1M |
$-755K |
$16.2M |
| Jan 2030 |
$3.2M |
$4.0M |
$-773K |
$16.7M |
| Dec 2029 |
$2.8M |
$3.8M |
$-1.0M |
$17.6M |
| Nov 2029 |
$2.7M |
$3.8M |
$-1.1M |
$18.5M |
| Oct 2029 |
$2.8M |
$4.2M |
$-1.4M |
$19.3M |
| Sep 2029 |
$3.2M |
$3.4M |
$-254K |
$20.5M |
| Aug 2029 |
$3.2M |
$3.3M |
$-52K |
$20.5M |
| Jul 2029 |
$3.2M |
$2.9M |
$275K |
$20.4M |
| Jun 2029 |
$4.1M |
$2.7M |
$1.3M |
$21.2M |