Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $315K |
| Matchday Revenue | $0 |
| Sponsorship | $20K |
| Merchandising | $109K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $10K |
| Transfer Amortization | $20K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $371K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2030 |
$1.6M |
$1.5M |
$161K |
$5.8M |
| Mar 2030 |
$1.5M |
$893K |
$596K |
$5.6M |
| Feb 2030 |
$1.5M |
$835K |
$670K |
$5.0M |
| Jan 2030 |
$1.5M |
$830K |
$698K |
$4.3M |
| Dec 2029 |
$1.7M |
$820K |
$873K |
$3.6M |
| Nov 2029 |
$1.5M |
$998K |
$543K |
$2.7M |
| Oct 2029 |
$1.5M |
$3.3M |
$-1.8M |
$2.2M |
| Sep 2029 |
$1.5M |
$1.4M |
$124K |
$3.9M |
| Aug 2029 |
$1.4M |
$1.3M |
$92K |
$3.8M |
| Jul 2029 |
$1.4M |
$1.4M |
$60K |
$3.7M |
| Jun 2029 |
$1.4M |
$1.4M |
$-22K |
$3.6M |
| May 2029 |
$1.5M |
$1.4M |
$54K |
$3.6M |