Income Breakdown
| TV Revenue | $215K |
| TV Placement Bonus | $127K |
| Matchday Revenue | $464K |
| Sponsorship | $119K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $51K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $9K |
| Transfer Amortization | $325K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $735K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2030 |
$3.5M |
$4.0M |
$-487K |
$4.6M |
| Mar 2030 |
$3.5M |
$3.8M |
$-304K |
$4.8M |
| Feb 2030 |
$3.5M |
$4.9M |
$-1.4M |
$4.7M |
| Jan 2030 |
$3.4M |
$3.9M |
$-496K |
$5.8M |
| Dec 2029 |
$3.4M |
$3.7M |
$-313K |
$6.0M |
| Nov 2029 |
$3.8M |
$3.8M |
$-46K |
$6.0M |
| Oct 2029 |
$2.9M |
$4.2M |
$-1.4M |
$5.7M |
| Sep 2029 |
$3.1M |
$3.6M |
$-497K |
$6.7M |
| Aug 2029 |
$2.9M |
$3.4M |
$-548K |
$7.4M |
| Jul 2029 |
$2.9M |
$3.6M |
$-775K |
$7.6M |
| Jun 2029 |
$3.2M |
$3.2M |
$-10K |
$8.4M |
| May 2029 |
$3.3M |
$4.4M |
$-1.2M |
$13.0M |