Income Breakdown
| TV Revenue | $4.2M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $206K |
| Sponsorship | $311K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $22K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.3M |
| Staff Wages | $16K |
| Transfer Amortization | $189K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2030 |
$7.5M |
$6.7M |
$811K |
$22.8M |
| Apr 2030 |
$7.2M |
$7.5M |
$-314K |
$21.8M |
| Mar 2030 |
$7.3M |
$11.4M |
$-4.1M |
$21.9M |
| Feb 2030 |
$8.8M |
$7.6M |
$1.2M |
$25.8M |
| Jan 2030 |
$8.0M |
$8.2M |
$-191K |
$24.5M |
| Dec 2029 |
$7.8M |
$7.4M |
$401K |
$24.5M |
| Nov 2029 |
$7.8M |
$7.9M |
$-74K |
$23.9M |
| Oct 2029 |
$7.4M |
$10.1M |
$-2.7M |
$23.8M |
| Sep 2029 |
$8.6M |
$9.4M |
$-806K |
$26.4M |
| Aug 2029 |
$10.3M |
$7.2M |
$3.1M |
$27.5M |
| Jul 2029 |
$9.4M |
$7.3M |
$2.1M |
$29.1M |
| Jun 2029 |
$9.4M |
$6.5M |
$2.9M |
$28.0M |