Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $18K |
| Sponsorship | $232K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $42K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.6M |
| Staff Wages | $11K |
| Transfer Amortization | $144K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2030 |
$6.9M |
$7.1M |
$-115K |
$17.8M |
| Apr 2030 |
$6.9M |
$6.5M |
$408K |
$17.8M |
| Mar 2030 |
$6.8M |
$6.7M |
$101K |
$17.2M |
| Feb 2030 |
$6.8M |
$5.2M |
$1.6M |
$17.0M |
| Jan 2030 |
$10.2M |
$5.7M |
$4.6M |
$15.2M |
| Dec 2029 |
$6.7M |
$4.7M |
$2.1M |
$10.9M |
| Nov 2029 |
$6.7M |
$4.6M |
$2.1M |
$8.6M |
| Oct 2029 |
$6.8M |
$4.9M |
$1.9M |
$6.4M |
| Sep 2029 |
$6.8M |
$4.6M |
$2.2M |
$4.4M |
| Aug 2029 |
$7.0M |
$5.6M |
$1.4M |
$2.0M |
| Jul 2029 |
$7.2M |
$5.9M |
$1.3M |
$435K |
| Jun 2029 |
$7.5M |
$6.5M |
$921K |
$-1.0M |