Income Breakdown
| TV Revenue | $207K |
| TV Placement Bonus | $106K |
| Matchday Revenue | $14K |
| Sponsorship | $95K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $5K |
| Transfer Amortization | $29K |
| Debt Interest | $14K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $359K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2030 |
$1.5M |
$2.1M |
$-559K |
$-3.5M |
| Mar 2030 |
$1.5M |
$2.1M |
$-638K |
$-3.0M |
| Feb 2030 |
$1.5M |
$2.2M |
$-644K |
$-2.4M |
| Jan 2030 |
$1.5M |
$2.2M |
$-699K |
$-1.8M |
| Dec 2029 |
$1.5M |
$1.9M |
$-425K |
$-1.1M |
| Nov 2029 |
$1.5M |
$2.1M |
$-577K |
$-687K |
| Oct 2029 |
$1.4M |
$2.4M |
$-1.0M |
$-138K |
| Sep 2029 |
$1.4M |
$1.8M |
$-346K |
$848K |
| Aug 2029 |
$1.4M |
$1.6M |
$-157K |
$1.2M |
| Jul 2029 |
$1.5M |
$1.6M |
$-95K |
$1.3M |
| Jun 2029 |
$1.5M |
$1.8M |
$-246K |
$1.4M |
| May 2029 |
$1.5M |
$3.0M |
$-1.4M |
$1.6M |