Income Breakdown
| TV Revenue | $746K |
| TV Placement Bonus | $270K |
| Matchday Revenue | $433K |
| Sponsorship | $440K |
| Merchandising | $3.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $52K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $12K |
| Transfer Amortization | $351K |
| Debt Interest | $0 |
| Loan Fees (Out) | $17K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2030 |
$5.2M |
$6.2M |
$-993K |
$18.9M |
| Apr 2030 |
$5.2M |
$6.0M |
$-790K |
$19.6M |
| Mar 2030 |
$5.3M |
$8.8M |
$-3.6M |
$20.0M |
| Feb 2030 |
$5.9M |
$6.4M |
$-517K |
$23.2M |
| Jan 2030 |
$5.7M |
$6.6M |
$-950K |
$23.4M |
| Dec 2029 |
$5.5M |
$5.7M |
$-244K |
$24.0M |
| Nov 2029 |
$5.5M |
$6.8M |
$-1.3M |
$23.9M |
| Oct 2029 |
$10.9M |
$11.3M |
$-319K |
$24.8M |
| Sep 2029 |
$5.0M |
$5.6M |
$-605K |
$24.8M |
| Aug 2029 |
$5.0M |
$5.2M |
$-257K |
$66.4M |
| Jul 2029 |
$5.2M |
$4.7M |
$550K |
$66.3M |
| Jun 2029 |
$6.6M |
$5.1M |
$1.5M |
$66.3M |