Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $884K |
| Matchday Revenue | $9K |
| Sponsorship | $53K |
| Merchandising | $953K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $10K |
| Transfer Amortization | $82K |
| Debt Interest | $0 |
| Loan Fees (Out) | $101K |
| Facility Maintenance | $965K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2030 |
$5.2M |
$5.2M |
$-75K |
$56.3M |
| Apr 2030 |
$5.2M |
$6.1M |
$-900K |
$56.3M |
| Mar 2030 |
$4.6M |
$5.2M |
$-605K |
$57.1M |
| Feb 2030 |
$4.9M |
$5.1M |
$-239K |
$57.6M |
| Jan 2030 |
$8.8M |
$3.7M |
$5.1M |
$57.8M |
| Dec 2029 |
$4.8M |
$4.0M |
$775K |
$54.2M |
| Nov 2029 |
$4.7M |
$3.8M |
$920K |
$53.4M |
| Oct 2029 |
$4.8M |
$3.9M |
$923K |
$52.4M |
| Sep 2029 |
$4.9M |
$3.9M |
$989K |
$51.4M |
| Aug 2029 |
$5.0M |
$5.7M |
$-695K |
$50.4M |
| Jul 2029 |
$5.2M |
$4.4M |
$744K |
$51.0M |
| Jun 2029 |
$5.3M |
$4.7M |
$640K |
$50.2M |