Income Breakdown
| TV Revenue | $226K |
| TV Placement Bonus | $95K |
| Matchday Revenue | $55K |
| Sponsorship | $97K |
| 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 | $1.5M |
| Staff Wages | $14K |
| Transfer Amortization | $12K |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $371K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2030 |
$1.6M |
$1.9M |
$-372K |
$-1.4M |
| Apr 2030 |
$1.5M |
$2.0M |
$-462K |
$-1.1M |
| Mar 2030 |
$1.5M |
$1.7M |
$-197K |
$-605K |
| Feb 2030 |
$1.6M |
$1.9M |
$-278K |
$-420K |
| Jan 2030 |
$1.5M |
$2.1M |
$-570K |
$-154K |
| Dec 2029 |
$1.4M |
$1.8M |
$-402K |
$405K |
| Nov 2029 |
$1.4M |
$1.8M |
$-440K |
$796K |
| Oct 2029 |
$1.6M |
$2.4M |
$-833K |
$1.2M |
| Sep 2029 |
$1.4M |
$1.7M |
$-316K |
$2.0M |
| Aug 2029 |
$1.4M |
$1.5M |
$-70K |
$2.3M |
| Jul 2029 |
$1.4M |
$2.0M |
$-582K |
$2.4M |
| Jun 2029 |
$1.6M |
$1.5M |
$114K |
$3.0M |